The Discounted Cash Flow (DCF) valuation of SMS Co Ltd (2175.T) is 956.12 JPY. With the latest stock price at 1,366.50 JPY, the upside of SMS Co Ltd based on DCF is -30.0%.
Based on the latest price of 1,366.50 JPY and our DCF valuation, SMS Co Ltd (2175.T) is a sell. selling 2175.T stocks now will result in a potential gain of 30.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 719.75 - 1,531.08 | 956.12 |
| Upside | -47.3% - 12.0% | -30.0% |