The Discounted Cash Flow (DCF) valuation of Shizuoka Gas Co Ltd (9543.T) is 1,717.50 JPY. With the latest stock price at 1,102.00 JPY, the upside of Shizuoka Gas Co Ltd based on DCF is 55.9%.
Based on the latest price of 1,102.00 JPY and our DCF valuation, Shizuoka Gas Co Ltd (9543.T) is a buy. buying 9543.T stocks now will result in a potential gain of 55.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.0% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,376.10 - 2,421.59 | 1,717.50 |
| Upside | 24.9% - 119.7% | 55.9% |