The Discounted Cash Flow (DCF) valuation of Agora Hospitality Group Co Ltd (9704.T) is 34.75 JPY. With the latest stock price at 63.00 JPY, the upside of Agora Hospitality Group Co Ltd based on DCF is -44.8%.
Based on the latest price of 63.00 JPY and our DCF valuation, Agora Hospitality Group Co Ltd (9704.T) is a sell. selling 9704.T stocks now will result in a potential gain of 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.50 - 276.53 | 34.75 |
| Upside | -86.5% - 338.9% | -44.8% |