As of 2026-04-03, the Intrinsic Value of Asia Pile Holdings Corp (5288.T) is 1,755.67 JPY. This 5288.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,411.00 JPY, the upside of Asia Pile Holdings Corp is 24.40%.
The range of the Intrinsic Value is 1,038.43 - 9,536.69 JPY
Based on its market price of 1,411.00 JPY and our intrinsic valuation, Asia Pile Holdings Corp (5288.T) is undervalued by 24.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,038.43 - 9,536.69 | 1,755.67 | 24.4% |
| DCF (Growth 10y) | 1,194.72 - 10,181.63 | 1,957.78 | 38.8% |
| DCF (EBITDA 5y) | 865.84 - 1,126.74 | 1,017.19 | -27.9% |
| DCF (EBITDA 10y) | 962.66 - 1,278.43 | 1,132.37 | -19.7% |
| Fair Value | 2,541.97 - 2,541.97 | 2,541.97 | 80.15% |
| P/E | 680.41 - 1,524.86 | 1,076.55 | -23.7% |
| EV/EBITDA | 990.42 - 1,624.86 | 1,353.29 | -4.1% |
| EPV | 1,590.60 - 2,177.35 | 1,883.97 | 33.5% |
| DDM - Stable | 1,939.55 - 12,663.21 | 7,301.39 | 417.5% |
| DDM - Multi | 1,096.65 - 5,414.18 | 1,807.52 | 28.1% |
| Market Cap (mil) | 53,744.99 |
| Beta | 1.13 |
| Outstanding shares (mil) | 38.09 |
| Enterprise Value (mil) | 48,445.99 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.87% |
| Cost of Debt | 4.25% |
| WACC | 5.90% |