As of 2025-08-08, the Intrinsic Value of Asax Co Ltd (8772.T) is 780.64 JPY. This 8772.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 736.00 JPY, the upside of Asax Co Ltd is 6.10%.
The range of the Intrinsic Value is 190.27 - 1,908.14 JPY
Based on its market price of 736.00 JPY and our intrinsic valuation, Asax Co Ltd (8772.T) is undervalued by 6.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 190.27 - 1,908.14 | 780.64 | 6.1% |
| DCF (Growth 10y) | 421.68 - 2,205.75 | 1,036.79 | 40.9% |
| DCF (EBITDA 5y) | (319.13) - 111.83 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (28.66) - 498.14 | 271.46 | -63.1% |
| Fair Value | 569.57 - 569.57 | 569.57 | -22.61% |
| P/E | 893.08 - 1,848.30 | 1,363.02 | 85.2% |
| EV/EBITDA | (553.90) - (102.79) | (267.97) | -136.4% |
| EPV | (25.87) - 699.07 | 336.60 | -54.3% |
| DDM - Stable | 710.70 - 1,804.00 | 1,257.35 | 70.8% |
| DDM - Multi | 756.45 - 1,549.69 | 1,022.03 | 38.9% |
| Market Cap (mil) | 24,273.28 |
| Beta | 0.61 |
| Outstanding shares (mil) | 32.98 |
| Enterprise Value (mil) | 84,578.68 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.95% |
| Cost of Debt | 4.25% |
| WACC | 4.51% |