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
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.
| 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% |
| 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% |