The Discounted Cash Flow (DCF) valuation of Shimano Inc (7309.T) is 14,246.49 JPY. With the latest stock price at 21,090.00 JPY, the upside of Shimano Inc based on DCF is -32.4%.
Based on the latest price of 21,090.00 JPY and our DCF valuation, Shimano Inc (7309.T) is a sell. selling 7309.T stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.8% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11,456.86 - 22,911.06 | 14,246.49 |
| Upside | -45.7% - 8.6% | -32.4% |