The Discounted Cash Flow (DCF) valuation of Sumitomo Rubber Industries Ltd (5110.T) is 1,884.78 JPY. With the latest stock price at 1,656.50 JPY, the upside of Sumitomo Rubber Industries Ltd based on DCF is 13.8%.
Based on the latest price of 1,656.50 JPY and our DCF valuation, Sumitomo Rubber Industries Ltd (5110.T) is a buy. buying 5110.T stocks now will result in a potential gain of 13.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 12.0% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 864.90 - 7,454.76 | 1,884.78 |
| Upside | -47.8% - 350.0% | 13.8% |