The Discounted Cash Flow (DCF) valuation of Shofu Inc (7979.T) is 2,450.04 JPY. With the latest stock price at 2,108.00 JPY, the upside of Shofu Inc based on DCF is 16.2%.
Based on the latest price of 2,108.00 JPY and our DCF valuation, Shofu Inc (7979.T) is a buy. buying 7979.T stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,718.54 - 5,102.39 | 2,450.04 |
| Upside | -18.5% - 142.0% | 16.2% |