As of 2025-08-08, the Intrinsic Value of Aruhi Corp (7198.T) is 544.98 JPY. This 7198.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 813.00 JPY, the upside of Aruhi Corp is -33.00%.
The range of the Intrinsic Value is (403.75) - 4,918.00 JPY
Based on its market price of 813.00 JPY and our intrinsic valuation, Aruhi Corp (7198.T) is overvalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (403.75) - 4,918.00 | 544.98 | -33.0% |
| DCF (Growth 10y) | (341.09) - 4,577.11 | 539.09 | -33.7% |
| DCF (EBITDA 5y) | (546.03) - 185.90 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (402.04) - 375.37 | 118.69 | -85.4% |
| Fair Value | 212.93 - 212.93 | 212.93 | -73.81% |
| P/E | 396.90 - 891.09 | 675.19 | -17.0% |
| EV/EBITDA | (1,001.71) - 129.32 | (541.67) | -166.6% |
| EPV | (406.18) - 5.57 | (200.31) | -124.6% |
| DDM - Stable | 328.97 - 941.46 | 635.21 | -21.9% |
| DDM - Multi | 590.63 - 1,202.23 | 781.19 | -3.9% |
| Market Cap (mil) | 36,349.23 |
| Beta | 0.84 |
| Outstanding shares (mil) | 44.71 |
| Enterprise Value (mil) | 126,077.23 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.57% |
| Cost of Debt | 4.25% |
| WACC | 4.32% |