As of 2025-06-03, the Intrinsic Value of Allied Telesis Holdings KK (6835.T) is 491.19 JPY. This 6835.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.00 JPY, the upside of Allied Telesis Holdings KK is 201.30%.
The range of the Intrinsic Value is 387.76 - 721.31 JPY
Based on its market price of 163.00 JPY and our intrinsic valuation, Allied Telesis Holdings KK (6835.T) is undervalued by 201.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 387.76 - 721.31 | 491.19 | 201.3% |
| DCF (Growth 10y) | 439.89 - 833.18 | 562.18 | 244.9% |
| DCF (EBITDA 5y) | 364.79 - 450.88 | 402.05 | 146.7% |
| DCF (EBITDA 10y) | 420.12 - 560.20 | 479.69 | 194.3% |
| Fair Value | 840.44 - 840.44 | 840.44 | 415.61% |
| P/E | 242.05 - 466.05 | 337.69 | 107.2% |
| EV/EBITDA | 281.20 - 375.35 | 318.41 | 95.3% |
| EPV | 287.34 - 432.26 | 359.80 | 120.7% |
| DDM - Stable | 203.03 - 598.27 | 400.65 | 145.8% |
| DDM - Multi | 223.36 - 564.57 | 326.06 | 100.0% |
| Market Cap (mil) | 17,558.36 |
| Beta | 0.59 |
| Outstanding shares (mil) | 107.72 |
| Enterprise Value (mil) | 6,637.46 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.25% |
| WACC | 6.94% |