What is the intrinsic value of 6730.T?

As of 2025-05-21, the Intrinsic Value of Axell Corp (6730.T) is 1,998.13 JPY. This 6730.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 985.00 JPY, the upside of Axell Corp is 102.90%.

The range of the Intrinsic Value is 1,832.20 - 2,221.48 JPY

Is 6730.T undervalued or overvalued?

Based on its market price of 985.00 JPY and our intrinsic valuation, Axell Corp (6730.T) is undervalued by 102.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,832.20 - 2,221.48	1,998.13	102.9%
DCF (Growth 10y)	2,000.22 - 2,400.79	2,171.78	120.5%
DCF (EBITDA 5y)	1,229.21 - 1,333.52	1,269.12	28.8%
DCF (EBITDA 10y)	1,533.86 - 1,670.88	1,590.31	61.5%
Fair Value	2,009.17 - 2,009.17	2,009.17	103.98%
P/E	1,008.85 - 2,045.53	1,413.13	43.5%
EV/EBITDA	718.92 - 1,152.57	958.28	-2.7%
EPV	1,897.24 - 2,145.45	2,021.34	105.2%
DDM - Stable	440.02 - 784.13	612.07	-37.9%
DDM - Multi	769.14 - 1,020.03	874.64	-11.2%