DCF Valuation
Shin-Etsu Polymer Co.,Ltd. (SETUF) DCF Valuation — Is SETUF undervalued?
The estimated DCF fair value of one Shin-Etsu Polymer Co.,Ltd. (SETUF) share is $24.28. Compared to the current market price of $9.76, the stock is undervalued by 148.8%.
DCF fair value
$24.28
Market price
$9.76
Upside / downside
+148.8%
Prefer the inverse question? See what growth rate the market is pricing into SETUF →
Shin-Etsu Polymer Co.,Ltd. (SETUF) DCF valuation FAQ
What is the DCF fair value of Shin-Etsu Polymer Co.,Ltd. (SETUF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Shin-Etsu Polymer Co.,Ltd. (SETUF) share at $24.28, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Shin-Etsu Polymer Co.,Ltd. (SETUF) overvalued or undervalued?
Against the current market price of $9.76, the DCF fair value of $24.28 implies SETUF is undervalued by 148.8%.
How is the SETUF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Shin-Etsu Polymer Co.,Ltd.'s reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Shin-Etsu Polymer Co.,Ltd. files a new quarterly or annual report.
How this SETUF valuation is built
The model projects ten years of Shin-Etsu Polymer Co.,Ltd.'s free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Shin-Etsu Polymer Co.,Ltd.'s ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Shin-Etsu Polymer Co.,Ltd. files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-03.