The Discounted Cash Flow (DCF) valuation of Shibusawa Warehouse Co Ltd (9304.T) is 3,831.43 JPY. With the latest stock price at 3,915.00 JPY, the upside of Shibusawa Warehouse Co Ltd based on DCF is -2.1%.
Based on the latest price of 3,915.00 JPY and our DCF valuation, Shibusawa Warehouse Co Ltd (9304.T) is a sell. selling 9304.T stocks now will result in a potential gain of 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,221.68 - 8,940.65 | 3,831.43 |
| Upside | -43.3% - 128.4% | -2.1% |