As of 2025-07-13, the Intrinsic Value of Asahi Broadcasting Group Holdings Corp (9405.T) is 515.39 JPY. This 9405.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 680.00 JPY, the upside of Asahi Broadcasting Group Holdings Corp is -24.20%.
The range of the Intrinsic Value is 400.83 - 972.28 JPY
Based on its market price of 680.00 JPY and our intrinsic valuation, Asahi Broadcasting Group Holdings Corp (9405.T) is overvalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 400.83 - 972.28 | 515.39 | -24.2% |
| DCF (Growth 10y) | 335.13 - 594.35 | 388.46 | -42.9% |
| DCF (EBITDA 5y) | 536.91 - 839.30 | 673.05 | -1.0% |
| DCF (EBITDA 10y) | 526.10 - 839.29 | 662.33 | -2.6% |
| Fair Value | 1,494.74 - 1,494.74 | 1,494.74 | 119.81% |
| P/E | 733.46 - 1,054.69 | 923.28 | 35.8% |
| EV/EBITDA | 501.09 - 824.12 | 635.65 | -6.5% |
| EPV | 179.84 - 189.62 | 184.73 | -72.8% |
| DDM - Stable | 597.24 - 2,575.17 | 1,586.21 | 133.3% |
| DDM - Multi | 644.53 - 2,163.65 | 993.50 | 46.1% |
| Market Cap (mil) | 28,444.40 |
| Beta | 0.36 |
| Outstanding shares (mil) | 41.83 |
| Enterprise Value (mil) | 21,815.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.55% |
| Cost of Debt | 4.25% |
| WACC | 5.31% |