What is the intrinsic value of 2753.T?

As of 2025-05-17, the Intrinsic Value of Amiyaki Tei Co Ltd (2753.T) is 2,154.50 JPY. This 2753.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,434.00 JPY, the upside of Amiyaki Tei Co Ltd is 50.20%.

The range of the Intrinsic Value is 1,817.64 - 2,721.75 JPY

Is 2753.T undervalued or overvalued?

Based on its market price of 1,434.00 JPY and our intrinsic valuation, Amiyaki Tei Co Ltd (2753.T) is undervalued by 50.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,817.64 - 2,721.75	2,154.50	50.2%
DCF (Growth 10y)	2,123.41 - 3,189.40	2,522.02	75.9%
DCF (EBITDA 5y)	2,321.50 - 2,975.95	2,649.76	84.8%
DCF (EBITDA 10y)	2,587.07 - 3,449.69	3,000.85	109.3%
Fair Value	2,111.92 - 2,111.92	2,111.92	47.27%
P/E	1,428.21 - 2,167.68	1,824.32	27.2%
EV/EBITDA	1,709.84 - 2,509.88	2,158.41	50.5%
EPV	1,081.18 - 1,339.13	1,210.16	-15.6%
DDM - Stable	765.65 - 1,659.15	1,212.40	-15.5%
DDM - Multi	1,220.81 - 2,056.01	1,531.79	6.8%