The Discounted Cash Flow (DCF) valuation of Asahi Group Holdings Ltd (2502.T) is 2,541.75 JPY. With the latest stock price at 1,869.00 JPY, the upside of Asahi Group Holdings Ltd based on DCF is 36.0%.
Based on the latest price of 1,869.00 JPY and our DCF valuation, Asahi Group Holdings Ltd (2502.T) is a buy. buying 2502.T stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.6% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,500.91 - 5,726.68 | 2,541.75 |
| Upside | -19.7% - 206.4% | 36.0% |