The Discounted Cash Flow (DCF) valuation of Aida Engineering Ltd (6118.T) is 775.37 JPY. With the latest stock price at 933.00 JPY, the upside of Aida Engineering Ltd based on DCF is -16.9%.
Based on the latest price of 933.00 JPY and our DCF valuation, Aida Engineering Ltd (6118.T) is a sell. selling 6118.T stocks now will result in a potential gain of 16.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 687.43 - 1,064.39 | 775.37 |
| Upside | -26.3% - 14.1% | -16.9% |