The Discounted Cash Flow (DCF) valuation of Shimano Inc (7309.T) is 14,209.44 JPY. With the latest stock price at 17,575.00 JPY, the upside of Shimano Inc based on DCF is -19.1%.
Based on the latest price of 17,575.00 JPY and our DCF valuation, Shimano Inc (7309.T) is a sell. selling 7309.T stocks now will result in a potential gain of 19.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.7% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11,296.93 - 23,973.75 | 14,209.44 |
| Upside | -35.7% - 36.4% | -19.1% |