The Discounted Cash Flow (DCF) valuation of Shin-Etsu Polymer Co Ltd (7970.T) is 2,445.16 JPY. With the latest stock price at 1,695.00 JPY, the upside of Shin-Etsu Polymer Co Ltd based on DCF is 44.3%.
Based on the latest price of 1,695.00 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 44.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,066.45 - 3,114.65 | 2,445.16 |
| Upside | 21.9% - 83.8% | 44.3% |