As of 2026-04-04, the Intrinsic Value of AI Cross Inc (4476.T) is 1,339.82 JPY. This 4476.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 963.00 JPY, the upside of AI Cross Inc is 39.10%.
The range of the Intrinsic Value is 1,031.57 - 2,250.66 JPY
Based on its market price of 963.00 JPY and our intrinsic valuation, AI Cross Inc (4476.T) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,031.57 - 2,250.66 | 1,339.82 | 39.1% |
| DCF (Growth 10y) | 1,231.84 - 2,748.24 | 1,618.47 | 68.1% |
| DCF (EBITDA 5y) | 1,007.63 - 1,205.31 | 1,100.40 | 14.3% |
| DCF (EBITDA 10y) | 1,204.58 - 1,555.97 | 1,362.50 | 41.5% |
| Fair Value | 1,010.07 - 1,010.07 | 1,010.07 | 4.89% |
| P/E | 709.47 - 887.38 | 791.79 | -17.8% |
| EV/EBITDA | 828.53 - 960.69 | 907.05 | -5.8% |
| EPV | 790.98 - 1,059.48 | 925.23 | -3.9% |
| DDM - Stable | 347.30 - 1,162.92 | 755.11 | -21.6% |
| DDM - Multi | 589.61 - 1,592.22 | 867.46 | -9.9% |
| Market Cap (mil) | 3,938.67 |
| Beta | 0.51 |
| Outstanding shares (mil) | 4.09 |
| Enterprise Value (mil) | 2,559.98 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.64% |
| Cost of Debt | 10.64% |
| WACC | 7.45% |