The Discounted Cash Flow (DCF) valuation of ANA Holdings Inc (9202.T) is 4,343.35 JPY. With the latest stock price at 2,912.00 JPY, the upside of ANA Holdings Inc based on DCF is 49.2%.
Based on the latest price of 2,912.00 JPY and our DCF valuation, ANA Holdings Inc (9202.T) is a buy. buying 9202.T stocks now will result in a potential gain of 49.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,078.39 - 6,546.11 | 4,343.35 |
| Upside | 5.7% - 124.8% | 49.2% |