As of 2025-07-21, the Intrinsic Value of Amada Co Ltd (6113.T) is 929.48 JPY. This 6113.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,611.50 JPY, the upside of Amada Co Ltd is -42.30%.
The range of the Intrinsic Value is 785.57 - 1,240.48 JPY
Based on its market price of 1,611.50 JPY and our intrinsic valuation, Amada Co Ltd (6113.T) is overvalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 785.57 - 1,240.48 | 929.48 | -42.3% |
| DCF (Growth 10y) | 1,104.97 - 1,899.44 | 1,357.67 | -15.8% |
| DCF (EBITDA 5y) | 1,561.37 - 2,086.45 | 1,821.26 | 13.0% |
| DCF (EBITDA 10y) | 1,676.93 - 2,380.70 | 2,007.79 | 24.6% |
| Fair Value | 999.23 - 999.23 | 999.23 | -37.99% |
| P/E | 1,588.90 - 2,293.55 | 1,839.67 | 14.2% |
| EV/EBITDA | 1,504.49 - 1,992.72 | 1,745.17 | 8.3% |
| EPV | 1,566.48 - 2,052.74 | 1,809.60 | 12.3% |
| DDM - Stable | 796.44 - 2,199.90 | 1,498.17 | -7.0% |
| DDM - Multi | 1,275.98 - 2,573.56 | 1,689.49 | 4.8% |
| Market Cap (mil) | 528,845.94 |
| Beta | 1.14 |
| Outstanding shares (mil) | 328.17 |
| Enterprise Value (mil) | 445,642.97 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.25% |
| WACC | 8.14% |