As of 2025-07-08, the Intrinsic Value of ALiNK Internet INC (7077.T) is 964.99 JPY. This 7077.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,083.00 JPY, the upside of ALiNK Internet INC is -10.90%.
The range of the Intrinsic Value is 795.72 - 1,368.65 JPY
Based on its market price of 1,083.00 JPY and our intrinsic valuation, ALiNK Internet INC (7077.T) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 795.72 - 1,368.65 | 964.99 | -10.9% |
| DCF (Growth 10y) | 852.06 - 1,419.34 | 1,020.58 | -5.8% |
| DCF (EBITDA 5y) | 701.35 - 888.86 | 800.96 | -26.0% |
| DCF (EBITDA 10y) | 778.25 - 985.51 | 884.72 | -18.3% |
| Fair Value | 133.77 - 133.77 | 133.77 | -87.65% |
| P/E | 573.09 - 922.92 | 764.57 | -29.4% |
| EV/EBITDA | 687.69 - 1,047.10 | 897.23 | -17.2% |
| EPV | 991.10 - 1,136.34 | 1,063.72 | -1.8% |
| DDM - Stable | 217.96 - 577.11 | 397.54 | -63.3% |
| DDM - Multi | 338.90 - 712.10 | 460.85 | -57.4% |
| Market Cap (mil) | 2,317.62 |
| Beta | 0.36 |
| Outstanding shares (mil) | 2.14 |
| Enterprise Value (mil) | 1,574.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.00% |
| WACC | 5.90% |