The Discounted Cash Flow (DCF) valuation of Shimano Inc (7309.T) is 16,831.04 JPY. With the latest stock price at 17,025.00 JPY, the upside of Shimano Inc based on DCF is -1.1%.
Based on the latest price of 17,025.00 JPY and our DCF valuation, Shimano Inc (7309.T) is a sell. selling 7309.T stocks now will result in a potential gain of 1.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12,856.02 - 32,824.17 | 16,831.04 |
| Upside | -24.5% - 92.8% | -1.1% |