The Discounted Cash Flow (DCF) valuation of AOI TYO Holdings Inc (3975.T) is 524.46 JPY. With the latest stock price at 898.00 JPY, the upside of AOI TYO Holdings Inc based on DCF is -41.6%.
Based on the latest price of 898.00 JPY and our DCF valuation, AOI TYO Holdings Inc (3975.T) is a sell. selling 3975.T stocks now will result in a potential gain of 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 316.37 - 1,252.69 | 524.46 |
| Upside | -64.8% - 39.5% | -41.6% |