As of 2025-05-16, the Intrinsic Value of Asahi Concrete Works Co Ltd (5268.T) is 687.81 JPY. This 5268.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 569.00 JPY, the upside of Asahi Concrete Works Co Ltd is 20.90%.
The range of the Intrinsic Value is 569.76 - 1,036.38 JPY
Based on its market price of 569.00 JPY and our intrinsic valuation, Asahi Concrete Works Co Ltd (5268.T) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 569.76 - 1,036.38 | 687.81 | 20.9% |
| DCF (Growth 10y) | 577.60 - 997.96 | 684.72 | 20.3% |
| DCF (EBITDA 5y) | 450.89 - 537.97 | 487.49 | -14.3% |
| DCF (EBITDA 10y) | 487.33 - 577.88 | 524.87 | -7.8% |
| Fair Value | 187.81 - 187.81 | 187.81 | -66.99% |
| P/E | 212.48 - 330.54 | 281.66 | -50.5% |
| EV/EBITDA | 432.69 - 587.28 | 485.88 | -14.6% |
| EPV | 579.14 - 684.72 | 631.93 | 11.1% |
| DDM - Stable | 418.19 - 1,529.85 | 974.02 | 71.2% |
| DDM - Multi | 358.23 - 971.40 | 517.90 | -9.0% |
| Market Cap (mil) | 7,527.87 |
| Beta | 0.45 |
| Outstanding shares (mil) | 13.23 |
| Enterprise Value (mil) | 3,474.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.25% |
| Cost of Debt | 4.25% |
| WACC | 5.98% |