The Discounted Cash Flow (DCF) valuation of Shinnaigai Textile Ltd (3125.T) is (11,057.29) JPY. With the latest stock price at 588.00 JPY, the upside of Shinnaigai Textile Ltd based on DCF is -1980.5%.
Based on the latest price of 588.00 JPY and our DCF valuation, Shinnaigai Textile Ltd (3125.T) is a sell. selling 3125.T stocks now will result in a potential gain of 1980.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 6.6% | 5.2% |
| Long-term Growth Rate | 3.0% - 3.5% | 3.3% |
| Fair Price | (83,660.01) - (6,074.30) | (11,057.29) |
| Upside | -14327.9% - -1133.0% | -1980.5% |