The Discounted Cash Flow (DCF) valuation of Shoei Corp (9385.T) is 1,961.96 JPY. With the latest stock price at 533.00 JPY, the upside of Shoei Corp based on DCF is 268.1%.
Based on the latest price of 533.00 JPY and our DCF valuation, Shoei Corp (9385.T) is a buy. buying 9385.T stocks now will result in a potential gain of 268.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,489.99 - 2,807.80 | 1,961.96 |
| Upside | 179.5% - 426.8% | 268.1% |