The Discounted Cash Flow (DCF) valuation of Shibusawa Warehouse Co Ltd (9304.T) is 5,650.81 JPY. With the latest stock price at 4,095.00 JPY, the upside of Shibusawa Warehouse Co Ltd based on DCF is 38.0%.
Based on the latest price of 4,095.00 JPY and our DCF valuation, Shibusawa Warehouse Co Ltd (9304.T) is a buy. buying 9304.T stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,936.81 - 22,060.91 | 5,650.81 |
| Upside | -28.3% - 438.7% | 38.0% |