The Discounted Cash Flow (DCF) valuation of Aiful Corp (8515.T) is 238.70 JPY. With the latest stock price at 416.00 JPY, the upside of Aiful Corp based on DCF is -42.6%.
Based on the latest price of 416.00 JPY and our DCF valuation, Aiful Corp (8515.T) is a sell. selling 8515.T stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.0% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (361.79) - 2,706.06 | 238.70 |
| Upside | -187.0% - 550.5% | -42.6% |