As of 2026-05-22, the Intrinsic Value of Ambition Corp (3300.T) is 1,826.35 JPY. This 3300.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,277.00 JPY, the upside of Ambition Corp is -19.80%.
The range of the Intrinsic Value is 741.74 - 4,001.50 JPY
Based on its market price of 2,277.00 JPY and our intrinsic valuation, Ambition Corp (3300.T) is overvalued by 19.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 741.74 - 4,001.50 | 1,826.35 | -19.8% |
| DCF (Growth 10y) | 2,883.36 - 7,990.99 | 4,586.53 | 101.4% |
| DCF (EBITDA 5y) | 4,441.47 - 6,225.42 | 5,507.48 | 141.9% |
| DCF (EBITDA 10y) | 5,969.50 - 8,430.03 | 7,366.78 | 223.5% |
| Fair Value | 6,850.02 - 6,850.02 | 6,850.02 | 200.84% |
| P/E | 3,551.04 - 4,449.76 | 3,664.19 | 60.9% |
| EV/EBITDA | 621.33 - 4,147.84 | 2,474.99 | 8.7% |
| EPV | (5,928.27) - (6,816.64) | (6,372.46) | -379.9% |
| DDM - Stable | 3,006.54 - 7,575.53 | 5,291.04 | 132.4% |
| DDM - Multi | 4,871.29 - 9,520.34 | 6,441.97 | 182.9% |
| Market Cap (mil) | 16,849.80 |
| Beta | 0.53 |
| Outstanding shares (mil) | 7.40 |
| Enterprise Value (mil) | 37,797.90 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.82% |
| Cost of Debt | 4.25% |
| WACC | 3.99% |