Ai Holdings Corp banner

DCF Value

The DCF Value for Ai Holdings Corp (3076) under the Base Case is 2 926.77 JPY. Compared with the current market price of 3 155 JPY, the stock appears Overvalued by 7% .

Key assumptions
DCF Value
Base Case
¥2 926.77
Overvaluation 7%
DCF Value
Price ¥3 155
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time