As of 2025-06-01, the Intrinsic Value of Eole Inc (2334.T) is 1,398.35 JPY. This 2334.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,076.00 JPY, the upside of Eole Inc is 30.00%.
The range of the Intrinsic Value is 624.49 - 10,861.71 JPY
Based on its market price of 1,076.00 JPY and our intrinsic valuation, Eole Inc (2334.T) is undervalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,143.96) - (659.21) | (1,077.20) | -200.1% |
| DCF (Growth 10y) | 624.49 - 10,861.71 | 1,398.35 | 30.0% |
| DCF (EBITDA 5y) | (33.72) - 42.93 | 0.11 | -100.0% |
| DCF (EBITDA 10y) | 306.71 - 559.13 | 416.98 | -61.2% |
| Fair Value | -782.89 - -782.89 | -782.89 | -172.76% |
| P/E | (3,569.99) - (4,224.49) | (4,262.85) | -496.2% |
| EV/EBITDA | 124.70 - 166.55 | 145.86 | -86.4% |
| EPV | (213.64) - (332.61) | (273.13) | -125.4% |
| DDM - Stable | (2,553.47) - (60,221.52) | (31,387.49) | -3017.1% |
| DDM - Multi | (119.41) - (2,189.62) | (225.92) | -121.0% |
| Market Cap (mil) | 3,389.40 |
| Beta | -0.64 |
| Outstanding shares (mil) | 3.15 |
| Enterprise Value (mil) | 3,233.69 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.09% |
| Cost of Debt | 7.00% |
| WACC | 6.12% |