The Discounted Cash Flow (DCF) valuation of AIT Corp (9381.T) is 2,544.10 JPY. With the latest stock price at 1,790.00 JPY, the upside of AIT Corp based on DCF is 42.1%.
Based on the latest price of 1,790.00 JPY and our DCF valuation, AIT Corp (9381.T) is a buy. buying 9381.T stocks now will result in a potential gain of 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.7% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,082.80 - 3,464.02 | 2,544.10 |
| Upside | 16.4% - 93.5% | 42.1% |