The Discounted Cash Flow (DCF) valuation of SMN Corp (6185.T) is 355.89 JPY. With the latest stock price at 462.00 JPY, the upside of SMN Corp based on DCF is -23.0%.
Based on the latest price of 462.00 JPY and our DCF valuation, SMN Corp (6185.T) is a sell. selling 6185.T stocks now will result in a potential gain of 23.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.8% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 292.40 - 536.73 | 355.89 |
| Upside | -36.7% - 16.2% | -23.0% |