The Discounted Cash Flow (DCF) valuation of Shanon Inc (3976.T) is 220.19 JPY. With the latest stock price at 377.00 JPY, the upside of Shanon Inc based on DCF is -41.6%.
Based on the latest price of 377.00 JPY and our DCF valuation, Shanon Inc (3976.T) is a sell. selling 3976.T stocks now will result in a potential gain of 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.6% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 65.85 - 1,467.52 | 220.19 |
| Upside | -82.5% - 289.3% | -41.6% |