As of 2025-05-16, the Intrinsic Value of Atlantis Japan Growth Fund Ltd (AJG.L) is (131.43) GBP. This AJG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.00 GBP, the upside of Atlantis Japan Growth Fund Ltd is -176.40%.
The range of the Intrinsic Value is (227.15) - (95.94) GBP
Based on its market price of 172.00 GBP and our intrinsic valuation, Atlantis Japan Growth Fund Ltd (AJG.L) is overvalued by 176.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (227.15) - (95.94) | (131.43) | -176.4% |
| DCF (Growth 10y) | (94.65) - (203.71) | (124.63) | -172.5% |
| DCF (EBITDA 5y) | (67.23) - (100.02) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (76.35) - (109.35) | (1,234.50) | -123450.0% |
| Fair Value | -208.93 - -208.93 | -208.93 | -221.47% |
| P/E | (108.81) - (123.85) | (115.12) | -166.9% |
| EV/EBITDA | (65.81) - (86.10) | (77.75) | -145.2% |
| EPV | (10.61) - (12.03) | (11.32) | -106.6% |
| DDM - Stable | (67.66) - (237.29) | (152.47) | -188.6% |
| DDM - Multi | (58.99) - (167.65) | (88.09) | -151.2% |
| Market Cap (mil) | 70.86 |
| Beta | 0.67 |
| Outstanding shares (mil) | 0.41 |
| Enterprise Value (mil) | 73.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.91% |
| Cost of Debt | 7.00% |
| WACC | 9.76% |