CyberAgent Inc Intrinsic Valuation and Fundamental Analysis - CyberAgent Inc

	CyberAgent Inc TSE:4751	JP
C	Cooper-Standard Holdings Inc F:C31	US

Intrinsic Value

The intrinsic value for CyberAgent Inc (4751) under the Base Case is 1 728.72 JPY. Compared with the current market price of 1 459 JPY, the stock appears Undervalued by 16% .

DCF Value

¥1 839.35

Multiples-Based Value

¥1 618.09

DCF Value

¥1 839.35

Multiples-Based Value

¥1 618.09

Both DCF and multiples point to undervaluation.

Why combine DCF with multiples? What is Intrinsic Value?

Intrinsic Value

Undervaluation 16%

Intrinsic Value

Price ¥1 459

Bear Case

Base Case

Bull Case

Track Buy Zone

20% below Intrinsic Value ¥1 382.98

Get notified when the price drops into your buy zone

Intrinsic Value ¥1 728.72

Current Price ¥1 459

Margin of Safety 20% ¥1 382.98

Or choose another margin of safety

0% below Intrinsic Value

10% below Intrinsic Value

30% below Intrinsic Value

40% below Intrinsic Value

50% below Intrinsic Value

Custom

Loading...

What is Valuation History?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations

Let our AI break down the key assumptions behind the intrinsic value calculation for CyberAgent Inc.

Explain Valuation