The Discounted Cash Flow (DCF) valuation of AIN Holdings Inc (9627.T) is 7,223.99 JPY. With the latest stock price at 5,516.00 JPY, the upside of AIN Holdings Inc based on DCF is 31.0%.
Based on the latest price of 5,516.00 JPY and our DCF valuation, AIN Holdings Inc (9627.T) is a buy. buying 9627.T stocks now will result in a potential gain of 31.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 5,638.64 - 10,114.60 | 7,223.99 |
| Upside | 2.2% - 83.4% | 31.0% |