The Discounted Cash Flow (DCF) valuation of Shimano Inc (7309.T) is 14,159.50 JPY. With the latest stock price at 20,095.00 JPY, the upside of Shimano Inc based on DCF is -29.5%.
Based on the latest price of 20,095.00 JPY and our DCF valuation, Shimano Inc (7309.T) is a sell. selling 7309.T stocks now will result in a potential gain of 29.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.9% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11,341.91 - 23,261.66 | 14,159.50 |
| Upside | -43.6% - 15.8% | -29.5% |