The Discounted Cash Flow (DCF) valuation of Aeria Inc (3758.T) is 358.45 JPY. With the latest stock price at 246.00 JPY, the upside of Aeria Inc based on DCF is 45.7%.
Based on the latest price of 246.00 JPY and our DCF valuation, Aeria Inc (3758.T) is a buy. buying 3758.T stocks now will result in a potential gain of 45.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.9% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 304.79 - 450.03 | 358.45 |
| Upside | 23.9% - 82.9% | 45.7% |