The Discounted Cash Flow (DCF) valuation of Aica Kogyo Co Ltd (4206.T) is 5,285.15 JPY. With the latest stock price at 3,615.00 JPY, the upside of Aica Kogyo Co Ltd based on DCF is 46.2%.
Based on the latest price of 3,615.00 JPY and our DCF valuation, Aica Kogyo Co Ltd (4206.T) is a buy. buying 4206.T stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.2% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,176.98 - 7,434.99 | 5,285.15 |
| Upside | 15.5% - 105.7% | 46.2% |