The Discounted Cash Flow (DCF) valuation of Shin-Etsu Chemical Co Ltd (4063.T) is 5,838.54 JPY. With the latest stock price at 5,104.00 JPY, the upside of Shin-Etsu Chemical Co Ltd based on DCF is 14.4%.
Based on the latest price of 5,104.00 JPY and our DCF valuation, Shin-Etsu Chemical Co Ltd (4063.T) is a buy. buying 4063.T stocks now will result in a potential gain of 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,388.51 - 9,455.68 | 5,838.54 |
| Upside | -14.0% - 85.3% | 14.4% |