The Discounted Cash Flow (DCF) valuation of Shimano Inc (7309.T) is 13,792.50 JPY. With the latest stock price at 16,720.00 JPY, the upside of Shimano Inc based on DCF is -17.5%.
Based on the latest price of 16,720.00 JPY and our DCF valuation, Shimano Inc (7309.T) is a sell. selling 7309.T stocks now will result in a potential gain of 17.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11,119.80 - 22,093.56 | 13,792.50 |
| Upside | -33.5% - 32.1% | -17.5% |