As of 2025-05-16, the Intrinsic Value of Escrow Agent Japan Inc (6093.T) is 182.57 JPY. This 6093.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.00 JPY, the upside of Escrow Agent Japan Inc is 35.20%.
The range of the Intrinsic Value is 159.55 - 221.32 JPY
Based on its market price of 135.00 JPY and our intrinsic valuation, Escrow Agent Japan Inc (6093.T) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 159.55 - 221.32 | 182.57 | 35.2% |
| DCF (Growth 10y) | 177.17 - 246.92 | 203.27 | 50.6% |
| DCF (EBITDA 5y) | 111.42 - 149.94 | 129.31 | -4.2% |
| DCF (EBITDA 10y) | 136.94 - 180.40 | 156.32 | 15.8% |
| Fair Value | 228.18 - 228.18 | 228.18 | 69.02% |
| P/E | 95.20 - 135.45 | 115.22 | -14.7% |
| EV/EBITDA | 91.98 - 137.87 | 111.81 | -17.2% |
| EPV | 138.84 - 169.99 | 154.41 | 14.4% |
| DDM - Stable | 75.74 - 164.06 | 119.90 | -11.2% |
| DDM - Multi | 91.57 - 151.04 | 113.73 | -15.8% |
| Market Cap (mil) | 6,203.25 |
| Beta | 0.77 |
| Outstanding shares (mil) | 45.95 |
| Enterprise Value (mil) | 3,372.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.22% |
| Cost of Debt | 4.25% |
| WACC | 7.19% |