The Discounted Cash Flow (DCF) valuation of Shinki Bus Co Ltd (9083.T) is 6,099.30 JPY. With the latest stock price at 3,565.00 JPY, the upside of Shinki Bus Co Ltd based on DCF is 71.1%.
Based on the latest price of 3,565.00 JPY and our DCF valuation, Shinki Bus Co Ltd (9083.T) is a buy. buying 9083.T stocks now will result in a potential gain of 71.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.1% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,973.19 - 8,034.86 | 6,099.30 |
| Upside | 39.5% - 125.4% | 71.1% |