As of 2025-08-08, the Intrinsic Value of Atrae Inc (6194.T) is 787.66 JPY. This 6194.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 772.00 JPY, the upside of Atrae Inc is 2.00%.
The range of the Intrinsic Value is 556.14 - 1,686.26 JPY
Based on its market price of 772.00 JPY and our intrinsic valuation, Atrae Inc (6194.T) is undervalued by 2.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 556.14 - 1,686.26 | 787.66 | 2.0% |
| DCF (Growth 10y) | 665.13 - 1,981.57 | 936.73 | 21.3% |
| DCF (EBITDA 5y) | 511.42 - 715.88 | 580.58 | -24.8% |
| DCF (EBITDA 10y) | 599.01 - 860.31 | 690.83 | -10.5% |
| Fair Value | 749.52 - 749.52 | 749.52 | -2.91% |
| P/E | 559.55 - 778.73 | 684.66 | -11.3% |
| EV/EBITDA | 455.12 - 868.03 | 631.70 | -18.2% |
| EPV | 490.40 - 637.28 | 563.84 | -27.0% |
| DDM - Stable | 399.68 - 1,930.27 | 1,164.97 | 50.9% |
| DDM - Multi | 505.11 - 1,789.70 | 775.71 | 0.5% |
| Market Cap (mil) | 18,242.36 |
| Beta | 1.07 |
| Outstanding shares (mil) | 23.63 |
| Enterprise Value (mil) | 15,178.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.40% |
| Cost of Debt | 4.25% |
| WACC | 7.28% |