As of 2025-05-18, the Intrinsic Value of Aigan Co Ltd (9854.T) is 334.57 JPY. This 9854.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.00 JPY, the upside of Aigan Co Ltd is 120.10%.
The range of the Intrinsic Value is 275.18 - 692.01 JPY
Based on its market price of 152.00 JPY and our intrinsic valuation, Aigan Co Ltd (9854.T) is undervalued by 120.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 275.18 - 692.01 | 334.57 | 120.1% |
| DCF (Growth 10y) | 342.47 - 1,047.04 | 443.18 | 191.6% |
| DCF (EBITDA 5y) | 321.94 - 386.64 | 366.72 | 141.3% |
| DCF (EBITDA 10y) | 358.30 - 446.54 | 414.84 | 172.9% |
| Fair Value | -51.00 - -51.00 | -51.00 | -133.55% |
| P/E | (72.62) - (84.04) | (80.57) | -153.0% |
| EV/EBITDA | 193.88 - 261.22 | 220.00 | 44.7% |
| EPV | (108.13) - (233.10) | (170.61) | -212.2% |
| DDM - Stable | (167.25) - (1,296.19) | (731.72) | -581.4% |
| DDM - Multi | 180.79 - 1,080.13 | 308.82 | 103.2% |
| Market Cap (mil) | 3,204.16 |
| Beta | 0.11 |
| Outstanding shares (mil) | 21.08 |
| Enterprise Value (mil) | -783.84 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.49% |
| Cost of Debt | 5.00% |
| WACC | 4.49% |