The Discounted Cash Flow (DCF) valuation of Shift Inc (3697.T) is 1,453.12 JPY. With the latest stock price at 1,714.50 JPY, the upside of Shift Inc based on DCF is -15.2%.
Based on the latest price of 1,714.50 JPY and our DCF valuation, Shift Inc (3697.T) is a sell. selling 3697.T stocks now will result in a potential gain of 15.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.1% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 895.40 - 4,434.17 | 1,453.12 |
| Upside | -47.8% - 158.6% | -15.2% |