The Discounted Cash Flow (DCF) valuation of Aeon Kyushu Co Ltd (2653.T) is 2,993.11 JPY. With the latest stock price at 2,581.00 JPY, the upside of Aeon Kyushu Co Ltd based on DCF is 16.0%.
Based on the latest price of 2,581.00 JPY and our DCF valuation, Aeon Kyushu Co Ltd (2653.T) is a buy. buying 2653.T stocks now will result in a potential gain of 16.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.9% | 4.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,184.15 - 4,519.49 | 2,993.11 |
| Upside | -15.4% - 75.1% | 16.0% |