Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
AEON CoAONNF 70 Intrinsic Value: DCF (FCF Based) is $43.42 as of Sep. 16, 2026. GuruFocus rates AONNF with a GF Score™ of 70/100 and a GF Value™ of $8.88 (Fairly Valued). The stock has 5 warning signs investors should review. Among 124 Retail - Cyclical companies, AEON Co ranks better than 95.97% on this metric.
Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
1. The DCF model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that have relatively consistent performance.
4. The DCF model works poorly for inconsistent performers such as cyclicals.
5. What discount rate should you use? Your expected return from the investment is a good discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.
AEON Co Intrinsic Value: DCF (FCF Based) Related Terms
AEON Co Intrinsic Value: DCF (FCF Based) Historical Data
* Premium members only.
The historical data trend for AEON Co's Intrinsic Value: DCF (FCF Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
AONNF vs DDS, M: Intrinsic Value: DCF (FCF Based) Comparison
For the Department Stores subindustry, AEON Co's Price-to-DCF (FCF Based), along with its competitors' market caps and Price-to-DCF (FCF Based) data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
AEON Co Price-to-DCF (FCF Based) vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, AEON Co's Price-to-DCF (FCF Based) distribution charts can be found below:
* The bar in red indicates where AEON Co's Price-to-DCF (FCF Based) falls into.
AEON Co Intrinsic Value: DCF (FCF Based) Calculation
This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.
Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 9% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 2.67%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 16.30%
The Growth Rate in the growth stage is initially set as the default 10-Year FCF Growth Rate (Per Share). In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year FCF Growth Rate (Per Share). If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year FCF Growth Rate (Per Share).
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
AEON Co's average Free Cash Flow Growth Rate in the past
10 years was 16.30%,
which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 16.30%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. Free Cash Flow per Share: fcf = $1.475. However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
AEON Co's Intrinsic Value: DCF (FCF Based) for today is calculated as
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: DCF (FCF Based) of $43.42 mean?
AEON Co (AONNF) has a Intrinsic Value: DCF (FCF Based) of $43.42 as of Sep. 16, 2026. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on AEON Co and its competitors. According to the industry distribution chart, AEON Co ranks #5 out of 124 companies in the Retail - Cyclical industry, placing it in the top 4%.
Is AEON Co's Intrinsic Value: DCF (FCF Based) too high?
AEON Co's current Intrinsic Value: DCF (FCF Based) is $43.42. The Retail - Cyclical industry median Intrinsic Value: DCF (FCF Based) is 0.65. AEON Co's value of $43.42 is 6580% above this industry median. Based on the distribution chart, AEON Co ranks #5 out of 124 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, AEON Co has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does AEON Co's Intrinsic Value: DCF (FCF Based) compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, AEON Co ranks #5 out of 124 companies for Intrinsic Value: DCF (FCF Based). This places AEON Co in the top 4% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: DCF (FCF Based) is 0.65. AEON Co's value of $43.42 is 6580% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (FCF Based) for a Retail - Cyclical company?
The median Intrinsic Value: DCF (FCF Based) among Retail - Cyclical companies is 0.65, based on 124 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (FCF Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (FCF Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. AEON Co's current Intrinsic Value: DCF (FCF Based) of $43.42 is 6580% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (FCF Based) mean?
A high Intrinsic Value: DCF (FCF Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on AEON Co and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: DCF (FCF Based) is 0.65 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. AEON Co's current Intrinsic Value: DCF (FCF Based) is $43.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AEON Co stock overvalued right now?
Based on GuruFocus' analysis, AEON Co (AONNF) is currently considered Fairly Valued. The stock's GF Value™ is $8.88, compared to a current price of $8.39 — trading 5.5% below its estimated fair value. The current Intrinsic Value: DCF (FCF Based) is $43.42 and 6580% above the Retail - Cyclical industry median of 0.65. AEON Co's overall GF Score™ is 70/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (FCF Based) calculated?
Intrinsic Value: DCF (FCF Based) is calculated from a company's financial statements. For AEON Co (AONNF), the current Intrinsic Value: DCF (FCF Based) is $43.42 as of Sep. 16, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is AEON Co (AONNF) Overvalued in 2026?
Based on GuruFocus' analysis, AEON Co stock appears to be undervalued.
The current stock price of $8.39 is trading 5.5% below its estimated GF Value™ of $8.88.
GuruFocus considers AEON Co to be Fairly Valued.
Key valuation signals for AONNF:
Intrinsic Value: DCF (FCF Based): $43.42
GF Value™: $8.88 vs. price of $8.39 (5.5% below fair value)
Industry Position: 6580% above the Retail - Cyclical median (#5 of 124)
No single metric tells the full story. See the AONNF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
AEON Co Ltd is a holding company engaged in comprehensive finance, development, and services with a focus on retail businesses. The Comprehensive Finance segment covers credit cards, banking, insurance, and related services. The Developer segment handles shopping center development, leasing, facility management, amusement, and restaurants. The Discount Store (DS) segment operates discount stores, while the General Supermarket (GMS) segment includes supermarkets and bento delicatessen specialty stores. The Health & Wellness segment runs drugstores and pharmacies. The International segment focuses on retail in ASEAN and China. Services/Specialty Store includes casual fashion, footwear, and variety goods. Supermarket (SM) operates supermarkets, convenience stores, and small outlets.
70GF Score
Get the complete analysis for AONNF
Intrinsic Value: DCF (FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
AONNF has been successfully added to your 
