The Discounted Cash Flow (DCF) valuation of Shin-Etsu Polymer Co Ltd (7970.T) is 2,444.70 JPY. With the latest stock price at 1,684.00 JPY, the upside of Shin-Etsu Polymer Co Ltd based on DCF is 45.2%.
Based on the latest price of 1,684.00 JPY and our DCF valuation, Shin-Etsu Polymer Co Ltd (7970.T) is a buy. buying 7970.T stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,080.05 - 3,072.78 | 2,444.70 |
| Upside | 23.5% - 82.5% | 45.2% |