The Discounted Cash Flow (DCF) valuation of Aigan Co Ltd (9854.T) is 128.73 JPY. With the latest stock price at 169.00 JPY, the upside of Aigan Co Ltd based on DCF is -23.8%.
Based on the latest price of 169.00 JPY and our DCF valuation, Aigan Co Ltd (9854.T) is a sell. selling 9854.T stocks now will result in a potential gain of 23.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.6% | 4.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (5.91) - 153.58 | 128.73 |
| Upside | -103.5% - -9.1% | -23.8% |