The Discounted Cash Flow (DCF) valuation of Shobunsha Holdings Inc (9475.T) is 354.42 JPY. With the latest stock price at 413.00 JPY, the upside of Shobunsha Holdings Inc based on DCF is -14.2%.
Based on the latest price of 413.00 JPY and our DCF valuation, Shobunsha Holdings Inc (9475.T) is a sell. selling 9475.T stocks now will result in a potential gain of 14.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 334.29 - 489.08 | 354.42 |
| Upside | -19.1% - 18.4% | -14.2% |