What is the intrinsic value of 3969.T?

As of 2025-05-15, the Intrinsic Value of Atled Corp (3969.T) is 2,320.12 JPY. This 3969.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,386.00 JPY, the upside of Atled Corp is 67.40%.

The range of the Intrinsic Value is 1,985.30 - 2,898.52 JPY

Is 3969.T undervalued or overvalued?

Based on its market price of 1,386.00 JPY and our intrinsic valuation, Atled Corp (3969.T) is undervalued by 67.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,985.30 - 2,898.52	2,320.12	67.4%
DCF (Growth 10y)	2,240.44 - 3,288.59	2,626.23	89.5%
DCF (EBITDA 5y)	1,771.58 - 2,001.05	1,891.85	36.5%
DCF (EBITDA 10y)	2,068.15 - 2,442.88	2,251.47	62.4%
Fair Value	1,747.35 - 1,747.35	1,747.35	26.07%
P/E	2,191.52 - 2,768.37	2,444.74	76.4%
EV/EBITDA	1,472.51 - 2,416.24	1,901.37	37.2%
EPV	1,596.42 - 2,015.70	1,806.06	30.3%
DDM - Stable	488.81 - 1,149.80	819.31	-40.9%
DDM - Multi	671.71 - 1,263.98	880.08	-36.5%