The Discounted Cash Flow (DCF) valuation of Shionogi & Co Ltd (4507.T) is 4,056.93 JPY. With the latest stock price at 3,627.00 JPY, the upside of Shionogi & Co Ltd based on DCF is 11.9%.
Based on the latest price of 3,627.00 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 11.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,902.21 - 7,253.72 | 4,056.93 |
| Upside | -20.0% - 100.0% | 11.9% |