The Discounted Cash Flow (DCF) valuation of Nissan Shatai Co Ltd (7222.T) is 640.50 JPY. With the latest stock price at 1,106.00 JPY, the upside of Nissan Shatai Co Ltd based on DCF is -42.1%.
Based on the latest price of 1,106.00 JPY and our DCF valuation, Nissan Shatai Co Ltd (7222.T) is a sell. selling 7222.T stocks now will result in a potential gain of 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 576.32 - 787.37 | 640.50 |
| Upside | -47.9% - -28.8% | -42.1% |