The Discounted Cash Flow (DCF) valuation of Aeon Delight Co Ltd (9787.T) is 6,327.85 JPY. With the latest stock price at 5,380.00 JPY, the upside of Aeon Delight Co Ltd based on DCF is 17.6%.
Based on the latest price of 5,380.00 JPY and our DCF valuation, Aeon Delight Co Ltd (9787.T) is a buy. buying 9787.T stocks now will result in a potential gain of 17.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.8% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,696.24 - 12,071.30 | 6,327.85 |
| Upside | -12.7% - 124.4% | 17.6% |