As of 2025-07-18, the Intrinsic Value of Crie Anabuki Inc (4336.T) is 1,222.42 JPY. This 4336.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 907.00 JPY, the upside of Crie Anabuki Inc is 34.80%.
The range of the Intrinsic Value is 1,010.54 - 1,786.69 JPY
Based on its market price of 907.00 JPY and our intrinsic valuation, Crie Anabuki Inc (4336.T) is undervalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,010.54 - 1,786.69 | 1,222.42 | 34.8% |
| DCF (Growth 10y) | 1,046.32 - 1,779.56 | 1,249.05 | 37.7% |
| DCF (EBITDA 5y) | 857.20 - 1,121.04 | 982.15 | 8.3% |
| DCF (EBITDA 10y) | 945.62 - 1,243.12 | 1,077.81 | 18.8% |
| Fair Value | 159.19 - 159.19 | 159.19 | -82.45% |
| P/E | 339.01 - 832.83 | 532.83 | -41.3% |
| EV/EBITDA | 672.02 - 1,130.51 | 933.07 | 2.9% |
| EPV | 950.09 - 1,208.42 | 1,079.25 | 19.0% |
| DDM - Stable | 231.63 - 785.07 | 508.35 | -44.0% |
| DDM - Multi | 505.86 - 1,298.61 | 724.04 | -20.2% |
| Market Cap (mil) | 2,097.39 |
| Beta | 1.13 |
| Outstanding shares (mil) | 2.31 |
| Enterprise Value (mil) | 953.84 |
| Market risk premium | 5.44% |
| Cost of Equity | 8.37% |
| Cost of Debt | 4.25% |
| WACC | 8.16% |