What is the intrinsic value of 3546.T?

As of 2026-05-26, the Intrinsic Value of Alleanza Holdings Co Ltd (3546.T) is 2,100.72 JPY. This 3546.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,455.00 JPY, the upside of Alleanza Holdings Co Ltd is 44.40%.

The range of the Intrinsic Value is 1,024.76 - 8,642.73 JPY

Is 3546.T undervalued or overvalued?

Based on its market price of 1,455.00 JPY and our intrinsic valuation, Alleanza Holdings Co Ltd (3546.T) is undervalued by 44.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,024.76 - 8,642.73	2,100.72	44.4%
DCF (Growth 10y)	1,305.11 - 9,562.65	2,477.69	70.3%
DCF (EBITDA 5y)	1,041.40 - 1,650.83	1,491.59	2.5%
DCF (EBITDA 10y)	1,233.60 - 1,989.33	1,735.15	19.3%
Fair Value	421.66 - 421.66	421.66	-71.02%
P/E	1,209.33 - 1,500.13	1,297.09	-10.9%
EV/EBITDA	1,005.77 - 1,789.77	1,493.41	2.6%
EPV	1,703.72 - 2,802.68	2,253.20	54.9%
DDM - Stable	981.61 - 5,454.90	3,218.25	121.2%
DDM - Multi	1,324.92 - 5,507.47	2,111.89	45.1%