The Discounted Cash Flow (DCF) valuation of Aoki Super Co Ltd (9977.T) is 3,641.98 JPY. With the latest stock price at 3,785.00 JPY, the upside of Aoki Super Co Ltd based on DCF is -3.8%.
Based on the latest price of 3,785.00 JPY and our DCF valuation, Aoki Super Co Ltd (9977.T) is a sell. selling 9977.T stocks now will result in a potential gain of 3.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.6% | 5.0% |
| Long-term Growth Rate | 2.5% - 4.2% | 3.3% |
| Fair Price | 2,847.10 - 13,425.33 | 3,641.98 |
| Upside | -24.8% - 254.7% | -3.8% |