As of 2025-07-23, the Intrinsic Value of Agora Hospitality Group Co Ltd (9704.T) is 34.75 JPY. This 9704.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.00 JPY, the upside of Agora Hospitality Group Co Ltd is -44.80%.
The range of the Intrinsic Value is 8.50 - 276.53 JPY
Based on its market price of 63.00 JPY and our intrinsic valuation, Agora Hospitality Group Co Ltd (9704.T) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.50 - 276.53 | 34.75 | -44.8% |
| DCF (Growth 10y) | 21.40 - 373.21 | 55.99 | -11.1% |
| DCF (EBITDA 5y) | 54.94 - 95.03 | 76.81 | 21.9% |
| DCF (EBITDA 10y) | 71.13 - 129.37 | 101.14 | 60.5% |
| Fair Value | 1.17 - 1.17 | 1.17 | -98.14% |
| P/E | 3.08 - 22.50 | 11.05 | -82.5% |
| EV/EBITDA | 6.52 - 45.47 | 21.83 | -65.4% |
| EPV | (80.01) - (104.61) | (92.31) | -246.5% |
| DDM - Stable | 2.80 - 23.55 | 13.18 | -79.1% |
| DDM - Multi | 37.44 - 252.28 | 65.91 | 4.6% |
| Market Cap (mil) | 17,747.73 |
| Beta | 0.47 |
| Outstanding shares (mil) | 281.71 |
| Enterprise Value (mil) | 24,455.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.38% |
| Cost of Debt | 4.25% |
| WACC | 5.46% |