The Discounted Cash Flow (DCF) valuation of Aigan Co Ltd (9854.T) is 334.57 JPY. With the latest stock price at 152.00 JPY, the upside of Aigan Co Ltd based on DCF is 120.1%.
Based on the latest price of 152.00 JPY and our DCF valuation, Aigan Co Ltd (9854.T) is a buy. buying 9854.T stocks now will result in a potential gain of 120.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.3% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 275.18 - 692.01 | 334.57 |
| Upside | 81.0% - 355.3% | 120.1% |