As of 2025-05-19, the Intrinsic Value of Ascot Corp (3264.T) is 14,415.18 JPY. This 3264.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 259.00 JPY, the upside of Ascot Corp is 5,465.70%.
The range of the Intrinsic Value is 7,732.52 - 62,260.47 JPY
Based on its market price of 259.00 JPY and our intrinsic valuation, Ascot Corp (3264.T) is undervalued by 5,465.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,719.65) - (832.39) | (1,065.47) | -511.4% |
| DCF (Growth 10y) | 7,732.52 - 62,260.47 | 14,415.18 | 5465.7% |
| DCF (EBITDA 5y) | 1,134.14 - 1,746.10 | 1,401.01 | 440.9% |
| DCF (EBITDA 10y) | 3,190.06 - 4,673.85 | 3,834.92 | 1380.7% |
| Fair Value | 759.89 - 759.89 | 759.89 | 193.39% |
| P/E | 269.31 - 377.46 | 314.58 | 21.5% |
| EV/EBITDA | 167.61 - 355.26 | 267.87 | 3.4% |
| EPV | 150.21 - 306.40 | 228.30 | -11.9% |
| DDM - Stable | 506.67 - 2,558.01 | 1,532.34 | 491.6% |
| DDM - Multi | 2,481.56 - 10,309.14 | 4,067.02 | 1470.3% |
| Market Cap (mil) | 33,649.28 |
| Beta | 0.60 |
| Outstanding shares (mil) | 129.92 |
| Enterprise Value (mil) | 70,622.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.77% |
| Cost of Debt | 4.25% |
| WACC | 4.15% |