6918.T
Aval Data Corp
Price:  
2,126.00 
JPY
Volume:  
13,600.00
Japan | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

6918.T Intrinsic Value

4.90 %
Upside

What is the intrinsic value of 6918.T?

As of 2025-07-08, the Intrinsic Value of Aval Data Corp (6918.T) is 2,230.22 JPY. This 6918.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,126.00 JPY, the upside of Aval Data Corp is 4.90%.

The range of the Intrinsic Value is 1,894.47 - 3,023.68 JPY

Is 6918.T undervalued or overvalued?

Based on its market price of 2,126.00 JPY and our intrinsic valuation, Aval Data Corp (6918.T) is undervalued by 4.90%.

2,126.00 JPY
Stock Price
2,230.22 JPY
Intrinsic Value
Intrinsic Value Details

6918.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,894.47 - 3,023.68 2,230.22 4.9%
DCF (Growth 10y) 2,121.09 - 3,384.40 2,501.69 17.7%
DCF (EBITDA 5y) 2,074.86 - 2,487.34 2,216.05 4.2%
DCF (EBITDA 10y) 2,298.91 - 2,888.48 2,514.71 18.3%
Fair Value 3,995.63 - 3,995.63 3,995.63 87.94%
P/E 1,300.31 - 2,131.34 1,622.71 -23.7%
EV/EBITDA 1,678.03 - 2,089.35 1,855.84 -12.7%
EPV 2,570.90 - 3,313.07 2,941.98 38.4%
DDM - Stable 786.06 - 2,215.79 1,500.93 -29.4%
DDM - Multi 1,699.30 - 3,123.84 2,153.96 1.3%

6918.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,137.12
Beta 1.19
Outstanding shares (mil) 7.12
Enterprise Value (mil) 9,012.21
Market risk premium 6.13%
Cost of Equity 12.36%
Cost of Debt 5.00%
WACC 7.97%