As of 2025-07-08, the Intrinsic Value of Akatsuki Corp (8737.T) is 1,793.47 JPY. This 8737.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 501.00 JPY, the upside of Akatsuki Corp is 258.00%.
The range of the Intrinsic Value is 718.27 - 8,787.99 JPY
Based on its market price of 501.00 JPY and our intrinsic valuation, Akatsuki Corp (8737.T) is undervalued by 258.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 718.27 - 8,787.99 | 1,793.47 | 258.0% |
| DCF (Growth 10y) | 1,158.69 - 11,143.12 | 2,496.86 | 398.4% |
| DCF (EBITDA 5y) | 852.06 - 1,436.35 | 1,060.13 | 111.6% |
| DCF (EBITDA 10y) | 1,443.35 - 2,550.15 | 1,858.37 | 270.9% |
| Fair Value | 1,933.34 - 1,933.34 | 1,933.34 | 285.90% |
| P/E | 850.67 - 1,288.28 | 1,055.30 | 110.6% |
| EV/EBITDA | 184.83 - 383.45 | 245.94 | -50.9% |
| EPV | 320.79 - 1,130.04 | 725.42 | 44.8% |
| DDM - Stable | 332.46 - 1,749.25 | 1,040.86 | 107.8% |
| DDM - Multi | 718.02 - 3,278.17 | 1,213.78 | 142.3% |
| Market Cap (mil) | 17,049.03 |
| Beta | 0.74 |
| Outstanding shares (mil) | 34.03 |
| Enterprise Value (mil) | 41,043.63 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.13% |
| Cost of Debt | 4.25% |
| WACC | 5.47% |