AEON Financial Service Valuation

Q: What is the Fair Price of AEOJ.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

AEOJ.F ($7.75) is trading above our estimate of [[fair value]] ($6.35)

Is AEOJ.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of AEOJ.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: AEOJ.F ($7.75) is trading above our estimate of fair value ($6.35)

Significantly Below Fair Value: AEOJ.F is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for AEOJ.F?

Key metric: As AEOJ.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for AEOJ.F. This is calculated by dividing AEOJ.F's market cap by their current earnings.
What is AEOJ.F's PE Ratio?
PE Ratio	11.6x
Earnings	JP¥23.38b
Market Cap	JP¥270.92b

AEOJ.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	0.8x

Price to Earnings Ratio vs Peers

How does AEOJ.F's PE Ratio compare to its peers?

The above table shows the PE ratio for AEOJ.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	15.8x
PRG PROG Holdings	12.6x	-0.2%	US$2.0b
LC LendingClub	36x	52.7%	US$1.9b
FINV FinVolution Group	5.3x	11.8%	US$1.6b
BFH Bread Financial Holdings	9.3x	9.5%	US$2.9b
AEOJ.F AEON Financial Service	11.6x	14.1%	US$270.9b

Price-To-Earnings vs Peers: AEOJ.F is good value based on its Price-To-Earnings Ratio (11.6x) compared to the peer average (15.8x).

Price to Earnings Ratio vs Industry

How does AEOJ.F's PE Ratio compare vs other companies in the US Consumer Finance Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
YRD Yiren Digital	1.6x	n/a	US$421.63m
XYF X Financial	1.8x	n/a	US$311.46m
JFIN Jiayin Group	2x	n/a	US$311.30m

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: AEOJ.F is good value based on its Price-To-Earnings Ratio (11.6x) compared to the US Consumer Finance industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is AEOJ.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

AEOJ.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	11.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate AEOJ.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst AEOJ.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	n/a	US$8.33 0%	6.0%	US$9.08	US$7.78	n/a	8
Nov ’25	n/a	US$8.38 0%	6.0%	US$9.14	US$7.83	n/a	8
Oct ’25	n/a	US$9.28 0%	7.3%	US$10.05	US$8.15	n/a	8
Sep ’25	n/a	US$9.34 0%	6.7%	US$9.89	US$8.02	n/a	8
Aug ’25	n/a	US$8.53 0%	7.3%	US$9.16	US$7.43	n/a	8
Jul ’25	n/a	US$8.22 0%	7.5%	US$8.96	US$7.18	n/a	8
Jun ’25	n/a	US$8.52 0%	7.0%	US$9.16	US$7.35	n/a	7
May ’25	n/a	US$8.52 0%	7.0%	US$9.16	US$7.35	n/a	7
Apr ’25	n/a	US$9.01 0%	9.5%	US$10.24	US$7.53	n/a	8
Mar ’25	n/a	US$9.07 0%	9.0%	US$10.34	US$7.60	n/a	9
Feb ’25	n/a	US$9.05 0%	9.3%	US$10.53	US$7.74	n/a	9
Jan ’25	n/a	US$9.38 0%	9.1%	US$10.90	US$8.01	n/a	9
Dec ’24	n/a	US$8.85 0%	9.3%	US$10.34	US$7.61	n/a	10
Nov ’24	n/a	US$8.85 0%	9.3%	US$10.34	US$7.61	n/a	10
Oct ’24	n/a	US$9.21 0%	7.9%	US$10.50	US$8.20	n/a	9
Sep ’24	n/a	US$9.71 0%	8.1%	US$11.16	US$8.71	n/a	8
Aug ’24	n/a	US$9.71 0%	8.1%	US$11.16	US$8.71	n/a	8
Jul ’24	n/a	US$10.11 0%	6.2%	US$10.93	US$9.17	n/a	8
Jun ’24	n/a	US$10.52 0%	6.0%	US$11.47	US$9.62	n/a	8
May ’24	n/a	US$10.78 0%	7.3%	US$12.23	US$9.70	n/a	9
Apr ’24	n/a	US$11.25 0%	6.7%	US$12.48	US$9.89	n/a	9
Mar ’24	n/a	US$11.25 0%	6.7%	US$12.48	US$9.89	n/a	9
Feb ’24	n/a	US$11.40 0%	6.4%	US$12.63	US$10.01	n/a	10
Jan ’24	n/a	US$10.23 0%	4.6%	US$10.93	US$9.37	n/a	11
Dec ’23	n/a	US$10.23 0%	4.6%	US$10.93	US$9.37	n/a	11
Nov ’23	n/a	US$10.23 0%	4.6%	US$10.93	US$9.37	n/a	11

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Guild Holdings

US$844.7m

Guild Holdings Company originates, sells, and services residential mortgage loans in the United States.

GHLD

US$13.79

-1.4%

12.6%

Qifu Technology

US$5.4b

Operates credit-tech platform under the 360 Jietiao brand in the People’s Republic of China.

QFIN

US$33.85

4.9%

115.6%

VEF

SEK 2.2b

A venture capital firm specializing in early venture, emerging growth and growth capital investments.

VEFF.F

SEK 0.20

n/a