The Discounted Cash Flow (DCF) valuation of Shoko Co Ltd (8090.T) is 2,151.55 JPY. With the latest stock price at 794.00 JPY, the upside of Shoko Co Ltd based on DCF is 171.0%.
Based on the latest price of 794.00 JPY and our DCF valuation, Shoko Co Ltd (8090.T) is a buy. buying 8090.T stocks now will result in a potential gain of 171.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,606.12 - 3,026.13 | 2,151.55 |
| Upside | 102.3% - 281.1% | 171.0% |