The Discounted Cash Flow (DCF) valuation of Asahi Intelligence Service Co Ltd (9799.T) is 1,440.36 JPY. With the latest stock price at 1,016.00 JPY, the upside of Asahi Intelligence Service Co Ltd based on DCF is 41.8%.
Based on the latest price of 1,016.00 JPY and our DCF valuation, Asahi Intelligence Service Co Ltd (9799.T) is a buy. buying 9799.T stocks now will result in a potential gain of 41.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,226.65 - 1,820.63 | 1,440.36 |
| Upside | 20.7% - 79.2% | 41.8% |