The Discounted Cash Flow (DCF) valuation of Aeria Inc (3758.T) is 368.13 JPY. With the latest stock price at 285.00 JPY, the upside of Aeria Inc based on DCF is 29.2%.
Based on the latest price of 285.00 JPY and our DCF valuation, Aeria Inc (3758.T) is a buy. buying 3758.T stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.1% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 278.31 - 573.28 | 368.13 |
| Upside | -2.3% - 101.2% | 29.2% |