As of 2025-05-21, the Intrinsic Value of Autowave Co Ltd (2666.T) is 254.58 JPY. This 2666.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.00 JPY, the upside of Autowave Co Ltd is 76.80%.
The range of the Intrinsic Value is 186.24 - 377.79 JPY
Based on its market price of 144.00 JPY and our intrinsic valuation, Autowave Co Ltd (2666.T) is undervalued by 76.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 186.24 - 377.79 | 254.58 | 76.8% |
| DCF (Growth 10y) | 246.87 - 477.61 | 329.46 | 128.8% |
| DCF (EBITDA 5y) | 128.85 - 203.61 | 164.68 | 14.4% |
| DCF (EBITDA 10y) | 188.56 - 288.02 | 234.70 | 63.0% |
| Fair Value | 258.38 - 258.38 | 258.38 | 79.43% |
| P/E | 144.32 - 177.29 | 156.70 | 8.8% |
| EV/EBITDA | 84.23 - 175.06 | 130.77 | -9.2% |
| EPV | 249.95 - 385.00 | 317.48 | 120.5% |
| DDM - Stable | 132.04 - 310.84 | 221.44 | 53.8% |
| DDM - Multi | 150.37 - 287.81 | 198.74 | 38.0% |
| Market Cap (mil) | 2,080.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 14.45 |
| Enterprise Value (mil) | 3,131.11 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.25% |
| WACC | 5.65% |