The Discounted Cash Flow (DCF) valuation of Shin-Etsu Chemical Co Ltd (4063.T) is 5,889.07 JPY. With the latest stock price at 4,586.00 JPY, the upside of Shin-Etsu Chemical Co Ltd based on DCF is 28.4%.
Based on the latest price of 4,586.00 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 28.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,514.49 - 9,293.04 | 5,889.07 |
| Upside | -1.6% - 102.6% | 28.4% |