As of 2025-06-04, the Intrinsic Value of Allied Architects Inc (6081.T) is 274.53 JPY. This 6081.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 233.00 JPY, the upside of Allied Architects Inc is 17.80%.
The range of the Intrinsic Value is 233.16 - 392.10 JPY
Based on its market price of 233.00 JPY and our intrinsic valuation, Allied Architects Inc (6081.T) is undervalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 233.16 - 392.10 | 274.53 | 17.8% |
| DCF (Growth 10y) | 229.53 - 357.85 | 263.31 | 13.0% |
| DCF (EBITDA 5y) | 201.01 - 232.78 | 207.79 | -10.8% |
| DCF (EBITDA 10y) | 210.60 - 243.70 | 219.30 | -5.9% |
| Fair Value | -1,586.40 - -1,586.40 | -1,586.40 | -780.86% |
| P/E | (846.98) - 108.36 | (398.57) | -271.1% |
| EV/EBITDA | 25.69 - 234.84 | 118.86 | -49.0% |
| EPV | 956.01 - 1,336.86 | 1,146.43 | 392.0% |
| DDM - Stable | (637.56) - (2,198.85) | (1,418.21) | -708.7% |
| DDM - Multi | 67.09 - 181.41 | 98.13 | -57.9% |
| Market Cap (mil) | 2,475.09 |
| Beta | 1.33 |
| Outstanding shares (mil) | 10.62 |
| Enterprise Value (mil) | 1,057.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.50% |
| WACC | 6.71% |