As of 2025-07-08, the Intrinsic Value of Aucfan Co Ltd (3674.T) is 628.79 JPY. This 3674.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.00 JPY, the upside of Aucfan Co Ltd is 71.30%.
The range of the Intrinsic Value is 570.28 - 720.45 JPY
Based on its market price of 367.00 JPY and our intrinsic valuation, Aucfan Co Ltd (3674.T) is undervalued by 71.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 570.28 - 720.45 | 628.79 | 71.3% |
| DCF (Growth 10y) | 604.82 - 760.54 | 665.77 | 81.4% |
| DCF (EBITDA 5y) | 579.04 - 751.21 | 609.29 | 66.0% |
| DCF (EBITDA 10y) | 607.80 - 779.48 | 644.80 | 75.7% |
| Fair Value | 179.32 - 179.32 | 179.32 | -51.14% |
| P/E | 175.59 - 407.07 | 301.21 | -17.9% |
| EV/EBITDA | 603.59 - 3,400.56 | 1,504.87 | 310.0% |
| EPV | 540.01 - 622.02 | 581.01 | 58.3% |
| DDM - Stable | 50.88 - 101.96 | 76.42 | -79.2% |
| DDM - Multi | 170.14 - 273.76 | 210.56 | -42.6% |
| Market Cap (mil) | 3,967.27 |
| Beta | 0.82 |
| Outstanding shares (mil) | 10.81 |
| Enterprise Value (mil) | 1,002.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.60% |
| Cost of Debt | 4.25% |
| WACC | 6.97% |