The Discounted Cash Flow (DCF) valuation of Shinnihonseiyaku Co Ltd (4931.T) is 3,404.82 JPY. With the latest stock price at 2,291.00 JPY, the upside of Shinnihonseiyaku Co Ltd based on DCF is 48.6%.
Based on the latest price of 2,291.00 JPY and our DCF valuation, Shinnihonseiyaku Co Ltd (4931.T) is a buy. buying 4931.T stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.8% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,828.55 - 4,475.33 | 3,404.82 |
| Upside | 23.5% - 95.3% | 48.6% |