As of 2025-05-21, the Intrinsic Value of Amvis Holdings Inc (7071.T) is 1,341.96 JPY. This 7071.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 419.00 JPY, the upside of Amvis Holdings Inc is 220.30%.
The range of the Intrinsic Value is 732.53 - 3,942.22 JPY
Based on its market price of 419.00 JPY and our intrinsic valuation, Amvis Holdings Inc (7071.T) is undervalued by 220.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 732.53 - 3,942.22 | 1,341.96 | 220.3% |
| DCF (Growth 10y) | 4,045.55 - 18,365.55 | 6,767.33 | 1515.1% |
| DCF (EBITDA 5y) | 2,649.56 - 4,301.24 | 3,336.37 | 696.3% |
| DCF (EBITDA 10y) | 5,636.95 - 9,446.58 | 7,202.20 | 1618.9% |
| Fair Value | 1,775.56 - 1,775.56 | 1,775.56 | 323.76% |
| P/E | 1,149.14 - 1,882.15 | 1,579.30 | 276.9% |
| EV/EBITDA | 468.19 - 2,089.84 | 1,168.02 | 178.8% |
| EPV | (554.85) - (682.68) | (618.77) | -247.7% |
| DDM - Stable | 703.90 - 2,986.54 | 1,845.21 | 340.4% |
| DDM - Multi | 2,389.65 - 8,077.54 | 3,712.11 | 785.9% |
| Market Cap (mil) | 41,108.09 |
| Beta | 0.68 |
| Outstanding shares (mil) | 98.11 |
| Enterprise Value (mil) | 67,202.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.60% |
| Cost of Debt | 4.25% |
| WACC | 5.10% |