The Discounted Cash Flow (DCF) valuation of Ainavo Holdings Co Ltd (7539.T) is 1,230.61 JPY. With the latest stock price at 699.00 JPY, the upside of Ainavo Holdings Co Ltd based on DCF is 76.1%.
Based on the latest price of 699.00 JPY and our DCF valuation, Ainavo Holdings Co Ltd (7539.T) is a buy. buying 7539.T stocks now will result in a potential gain of 76.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,093.38 - 1,459.85 | 1,230.61 |
| Upside | 56.4% - 108.8% | 76.1% |