As of 2025-06-03, the Intrinsic Value of Access Co Ltd (4813.T) is 1,413.49 JPY. This 4813.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 853.00 JPY, the upside of Access Co Ltd is 65.70%.
The range of the Intrinsic Value is 871.83 - 3,998.67 JPY
Based on its market price of 853.00 JPY and our intrinsic valuation, Access Co Ltd (4813.T) is undervalued by 65.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,909.56) - (516.98) | (932.37) | -209.3% |
| DCF (Growth 10y) | 871.83 - 3,998.67 | 1,413.49 | 65.7% |
| DCF (EBITDA 5y) | 1,249.54 - 1,843.63 | 1,416.35 | 66.0% |
| DCF (EBITDA 10y) | 2,013.77 - 3,127.20 | 2,346.09 | 175.0% |
| Fair Value | 2.18 - 2.18 | 2.18 | -99.74% |
| P/E | 9.46 - 380.09 | 166.59 | -80.5% |
| EV/EBITDA | 898.11 - 1,265.65 | 1,026.84 | 20.4% |
| EPV | (259.20) - (378.40) | (318.80) | -137.4% |
| DDM - Stable | 4.06 - 12.76 | 8.41 | -99.0% |
| DDM - Multi | 760.03 - 1,874.28 | 1,083.60 | 27.0% |
| Market Cap (mil) | 34,085.88 |
| Beta | 0.46 |
| Outstanding shares (mil) | 39.96 |
| Enterprise Value (mil) | 23,887.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.29% |
| Cost of Debt | 4.25% |
| WACC | 6.58% |