As of 2025-07-07, the Intrinsic Value of AJIS Co Ltd (4659.T) is 5,991.54 JPY. This 4659.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,939.00 JPY, the upside of AJIS Co Ltd is 103.90%.
The range of the Intrinsic Value is 5,160.20 - 7,452.61 JPY
Based on its market price of 2,939.00 JPY and our intrinsic valuation, AJIS Co Ltd (4659.T) is undervalued by 103.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,160.20 - 7,452.61 | 5,991.54 | 103.9% |
| DCF (Growth 10y) | 5,369.67 - 7,633.97 | 6,195.73 | 110.8% |
| DCF (EBITDA 5y) | 3,867.68 - 4,797.37 | 4,265.08 | 45.1% |
| DCF (EBITDA 10y) | 4,431.85 - 5,461.99 | 4,867.02 | 65.6% |
| Fair Value | 1,273.62 - 1,273.62 | 1,273.62 | -56.67% |
| P/E | 2,292.51 - 3,377.63 | 2,704.53 | -8.0% |
| EV/EBITDA | 3,066.18 - 4,199.64 | 3,577.00 | 21.7% |
| EPV | 4,612.73 - 5,826.22 | 5,219.47 | 77.6% |
| DDM - Stable | 2,156.25 - 4,876.73 | 3,516.49 | 19.6% |
| DDM - Multi | 2,791.18 - 4,945.78 | 3,571.46 | 21.5% |
| Market Cap (mil) | 24,283.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 8.26 |
| Enterprise Value (mil) | 8,480.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.99% |
| Cost of Debt | 4.25% |
| WACC | 6.96% |