What is the intrinsic value of 3189.T?
As of 2025-07-20, the Intrinsic Value of ANAP Inc (3189.T) is
288.50 JPY. This 3189.T valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,450.00 JPY, the upside of ANAP Inc is
-80.10%.
Is 3189.T undervalued or overvalued?
Based on its market price of 1,450.00 JPY and our intrinsic valuation, ANAP Inc (3189.T) is overvalued by 80.10%.
288.50 JPY
Intrinsic Value
3189.T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8,009.59) - (403.80) |
(770.86) |
-153.2% |
| DCF (Growth 10y) |
(365.23) - (6,489.29) |
(663.41) |
-145.8% |
| DCF (EBITDA 5y) |
(128.61) - (158.94) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(174.77) - (223.11) |
(1,234.50) |
-123450.0% |
| Fair Value |
288.50 - 288.50 |
288.50 |
-80.10% |
| P/E |
740.87 - 1,190.93 |
918.87 |
-36.6% |
| EV/EBITDA |
(294.74) - (322.31) |
(311.06) |
-121.5% |
| EPV |
(470.22) - (794.11) |
(632.16) |
-143.6% |
| DDM - Stable |
801.97 - 15,737.32 |
8,269.64 |
470.3% |
| DDM - Multi |
(341.60) - (5,382.10) |
(651.22) |
-144.9% |
3189.T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,796.50 |
| Beta |
1.01 |
| Outstanding shares (mil) |
19.17 |
| Enterprise Value (mil) |
27,187.02 |
| Market risk premium |
6.13% |
| Cost of Equity |
6.47% |
| Cost of Debt |
5.50% |
| WACC |
6.38% |