As of 2025-07-08, the Intrinsic Value of AHC Group Inc (7083.T) is 6,272.48 JPY. This 7083.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 962.00 JPY, the upside of AHC Group Inc is 552.00%.
The range of the Intrinsic Value is 3,457.69 - 21,736.34 JPY
Based on its market price of 962.00 JPY and our intrinsic valuation, AHC Group Inc (7083.T) is undervalued by 552.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,457.69 - 21,736.34 | 6,272.48 | 552.0% |
| DCF (Growth 10y) | 7,404.03 - 40,298.78 | 12,475.47 | 1196.8% |
| DCF (EBITDA 5y) | 3,385.10 - 4,401.37 | 3,754.18 | 290.2% |
| DCF (EBITDA 10y) | 5,538.94 - 7,013.16 | 6,086.57 | 532.7% |
| Fair Value | 208.60 - 208.60 | 208.60 | -78.32% |
| P/E | 891.98 - 1,761.40 | 1,263.26 | 31.3% |
| EV/EBITDA | 230.90 - 2,632.10 | 1,234.30 | 28.3% |
| EPV | (5,251.00) - (5,773.48) | (5,512.24) | -673.0% |
| DDM - Stable | 557.23 - 2,439.30 | 1,498.27 | 55.7% |
| DDM - Multi | 3,400.73 - 11,588.05 | 5,260.37 | 446.8% |
| Market Cap (mil) | 2,058.68 |
| Beta | 0.30 |
| Outstanding shares (mil) | 2.14 |
| Enterprise Value (mil) | 3,713.82 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.39% |
| Cost of Debt | 4.25% |
| WACC | 3.74% |