What is the intrinsic value of 4088.T?

As of 2025-07-14, the Intrinsic Value of Air Water Inc (4088.T) is 2,489.64 JPY. This 4088.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,177.00 JPY, the upside of Air Water Inc is 14.40%.

The range of the Intrinsic Value is 1,624.94 - 4,078.03 JPY

Is 4088.T undervalued or overvalued?

Based on its market price of 2,177.00 JPY and our intrinsic valuation, Air Water Inc (4088.T) is undervalued by 14.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,624.94 - 4,078.03	2,489.64	14.4%
DCF (Growth 10y)	1,810.64 - 4,157.32	2,642.23	21.4%
DCF (EBITDA 5y)	1,710.33 - 3,044.58	2,375.40	9.1%
DCF (EBITDA 10y)	2,155.13 - 3,727.11	2,911.02	33.7%
Fair Value	2,643.03 - 2,643.03	2,643.03	21.41%
P/E	2,127.47 - 2,315.44	2,228.75	2.4%
EV/EBITDA	967.03 - 2,006.01	1,671.32	-23.2%
EPV	694.79 - 1,477.73	1,086.26	-50.1%
DDM - Stable	1,756.52 - 4,062.27	2,909.40	33.6%
DDM - Multi	2,448.83 - 4,464.56	3,168.18	45.5%