As of 2025-07-23, the Intrinsic Value of Aeon Delight Co Ltd (9787.T) is 6,327.85 JPY. This 9787.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,380.00 JPY, the upside of Aeon Delight Co Ltd is 17.60%.
The range of the Intrinsic Value is 4,696.24 - 12,071.30 JPY
Based on its market price of 5,380.00 JPY and our intrinsic valuation, Aeon Delight Co Ltd (9787.T) is undervalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,696.24 - 12,071.30 | 6,327.85 | 17.6% |
| DCF (Growth 10y) | 5,165.99 - 12,938.95 | 6,900.62 | 28.3% |
| DCF (EBITDA 5y) | 3,752.69 - 4,697.06 | 4,245.70 | -21.1% |
| DCF (EBITDA 10y) | 4,325.16 - 5,589.64 | 4,939.31 | -8.2% |
| Fair Value | 1,180.73 - 1,180.73 | 1,180.73 | -78.05% |
| P/E | 2,977.07 - 4,685.14 | 3,510.48 | -34.7% |
| EV/EBITDA | 3,173.09 - 4,254.83 | 3,670.12 | -31.8% |
| EPV | 4,438.87 - 6,205.53 | 5,322.20 | -1.1% |
| DDM - Stable | 2,423.95 - 10,984.47 | 6,704.21 | 24.6% |
| DDM - Multi | 3,083.38 - 10,596.72 | 4,745.51 | -11.8% |
| Market Cap (mil) | 260,768.60 |
| Beta | 0.09 |
| Outstanding shares (mil) | 48.47 |
| Enterprise Value (mil) | 191,886.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.38% |
| Cost of Debt | 8.43% |
| WACC | 6.38% |