The Discounted Cash Flow (DCF) valuation of AEON Stores Hong Kong Co Ltd (984.HK) is 25.06 HKD. With the latest stock price at 0.34 HKD, the upside of AEON Stores Hong Kong Co Ltd based on DCF is 7269.2%.
Based on the latest price of 0.34 HKD and our DCF valuation, AEON Stores Hong Kong Co Ltd (984.HK) is a buy. buying 984.HK stocks now will result in a potential gain of 7269.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.0% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.61 - 57.30 | 25.06 |
| Upside | 3902.8% - 16753.3% | 7269.2% |