The Discounted Cash Flow (DCF) valuation of Shionogi & Co Ltd (4507.T) is 3,320.16 JPY. With the latest stock price at 2,506.50 JPY, the upside of Shionogi & Co Ltd based on DCF is 32.5%.
Based on the latest price of 2,506.50 JPY and our DCF valuation, Shionogi & Co Ltd (4507.T) is a buy. buying 4507.T stocks now will result in a potential gain of 32.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.1% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,688.57 - 4,486.47 | 3,320.16 |
| Upside | 7.3% - 79.0% | 32.5% |