The Discounted Cash Flow (DCF) valuation of Aoki Holdings Inc (8214.T) is 2,042.71 JPY. With the latest stock price at 1,480.00 JPY, the upside of Aoki Holdings Inc based on DCF is 38.0%.
Based on the latest price of 1,480.00 JPY and our DCF valuation, Aoki Holdings Inc (8214.T) is a buy. buying 8214.T stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.2% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,587.47 - 2,879.15 | 2,042.71 |
| Upside | 7.3% - 94.5% | 38.0% |