The Discounted Cash Flow (DCF) valuation of Shoei Co Ltd (7839.T) is 2,588.33 JPY. With the latest stock price at 1,806.00 JPY, the upside of Shoei Co Ltd based on DCF is 43.3%.
Based on the latest price of 1,806.00 JPY and our DCF valuation, Shoei Co Ltd (7839.T) is a buy. Buying 7839.T stocks now will result in a potential gain of 43.3%.
Range | Selected | |
WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 2,071.51 - 3,554.33 | 2,588.33 |
Upside | 14.7% - 96.8% | 43.3% |
(JPY in millions) | Projections | |||||
09-2024 | 09-2025 | 09-2026 | 09-2027 | 09-2028 | 09-2029 | |
Revenue | 35,791 | 36,379 | 38,678 | 41,320 | 43,967 | 47,466 |
% Growth | 6% | 2% | 6% | 7% | 6% | 8% |
Cost of goods sold | (19,675) | (19,999) | (21,263) | (22,715) | (24,170) | (26,094) |
% of Revenue | 55% | 55% | 55% | 55% | 55% | 55% |
Selling, G&A expenses | (5,546) | (5,637) | (5,993) | (6,402) | (6,813) | (7,355) |
% of Revenue | 15% | 15% | 15% | 15% | 15% | 15% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (96) | (97) | (104) | (111) | (118) | (127) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (3,096) | (3,111) | (3,308) | (3,534) | (3,760) | (4,059) |
Tax rate | 30% | 29% | 29% | 29% | 29% | 29% |
Net profit | 7,378 | 7,535 | 8,011 | 8,558 | 9,107 | 9,831 |
% Margin | 21% | 21% | 21% | 21% | 21% | 21% |