The Discounted Cash Flow (DCF) valuation of Shoei Corp (9385.T) is 821.87 JPY. With the latest stock price at 550.00 JPY, the upside of Shoei Corp based on DCF is 49.4%.
Based on the latest price of 550.00 JPY and our DCF valuation, Shoei Corp (9385.T) is a buy. buying 9385.T stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 573.06 - 1,268.26 | 821.87 |
| Upside | 4.2% - 130.6% | 49.4% |