As of 2025-06-02, the Intrinsic Value of Asukanet Co Ltd (2438.T) is 243.42 JPY. This 2438.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 429.00 JPY, the upside of Asukanet Co Ltd is -43.30%.
The range of the Intrinsic Value is 189.03 - 417.22 JPY
Based on its market price of 429.00 JPY and our intrinsic valuation, Asukanet Co Ltd (2438.T) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.03 - 417.22 | 243.42 | -43.3% |
| DCF (Growth 10y) | 234.54 - 553.46 | 310.80 | -27.6% |
| DCF (EBITDA 5y) | 387.19 - 449.83 | 416.41 | -2.9% |
| DCF (EBITDA 10y) | 399.88 - 506.74 | 448.49 | 4.5% |
| Fair Value | 52.12 - 52.12 | 52.12 | -87.85% |
| P/E | 154.90 - 266.83 | 207.05 | -51.7% |
| EV/EBITDA | 392.62 - 485.75 | 441.61 | 2.9% |
| EPV | 380.68 - 536.46 | 458.57 | 6.9% |
| DDM - Stable | 108.55 - 446.48 | 277.52 | -35.3% |
| DDM - Multi | 225.47 - 680.24 | 333.97 | -22.2% |
| Market Cap (mil) | 7,490.34 |
| Beta | 0.81 |
| Outstanding shares (mil) | 17.46 |
| Enterprise Value (mil) | 6,139.53 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.41% |
| Cost of Debt | 5.00% |
| WACC | 6.41% |