The Discounted Cash Flow (DCF) valuation of Aeon Mall Co Ltd (8905.T) is 1,868.16 JPY. With the latest stock price at 2,755.50 JPY, the upside of Aeon Mall Co Ltd based on DCF is -32.2%.
Based on the latest price of 2,755.50 JPY and our DCF valuation, Aeon Mall Co Ltd (8905.T) is a sell. selling 8905.T stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.1% | 4.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (204.55) - 14,105.13 | 1,868.16 |
| Upside | -107.4% - 411.9% | -32.2% |