4563.T
AnGes Inc
Price:  
60.00 
JPY
Volume:  
3,366,800.00
Japan | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

4563.T Intrinsic Value

-20,153.30 %
Upside

What is the intrinsic value of 4563.T?

As of 2025-07-10, the Intrinsic Value of AnGes Inc (4563.T) is (12,031.97) JPY. This 4563.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.00 JPY, the upside of AnGes Inc is -20,153.30%.

The range of the Intrinsic Value is (96,663.56) - (6,542.26) JPY

Is 4563.T undervalued or overvalued?

Based on its market price of 60.00 JPY and our intrinsic valuation, AnGes Inc (4563.T) is overvalued by 20,153.30%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

60.00 JPY
Stock Price
(12,031.97) JPY
Intrinsic Value
Intrinsic Value Details

4563.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (96,663.56) - (6,542.26) (12,031.97) -20153.3%
DCF (Growth 10y) (12,253.85) - (179,774.92) (22,483.41) -37572.3%
DCF (EBITDA 5y) (2,813.66) - (3,087.44) (1,234.50) -123450.0%
DCF (EBITDA 10y) (5,948.77) - (6,955.96) (1,234.50) -123450.0%
Fair Value -407.44 - -407.44 -407.44 -779.07%
P/E (1,183.21) - (1,805.78) (1,181.58) -2069.3%
EV/EBITDA (26.77) - (22.33) (22.70) -137.8%
EPV (298.71) - (410.28) (354.49) -690.8%
DDM - Stable (1,469.35) - (29,273.71) (15,371.52) -25719.2%
DDM - Multi (4,904.55) - (76,538.21) (9,248.05) -15513.4%

4563.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,287.20
Beta 0.32
Outstanding shares (mil) 338.12
Enterprise Value (mil) 17,830.46
Market risk premium 6.13%
Cost of Equity 5.95%
Cost of Debt 5.00%
WACC 5.94%