EU#1 - From German Startup to EU’s Biggest Company

Tokyo

Invested

Community Contributor

Published

04 May 25

Updated

05 Jun 25

Tokyo's Fair Value

€248.62

7.3% undervalued

05 Jun

€230.55

10.5%

0.2%

10.5%

0.2%

You can edit this narrative until Jun 5 8:10 AM. Then, changes will post as Updates.

Author's Valuation

€248.627.3% undervalued

Tokyo's Fair Value

Narrative

Updates1

Shared on05 Jun 25
Fair value Increased 40%

Tokyo made no meaningful changes to valuation assumptions.

Tokyo'sFair Value

€248.62

7.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.78%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.34%

Calculation

€9.73b

Earnings '30

40.00x

PE Ratio '30

€389.37b

Market Cap '30

€389.37b

Market Cap '30

1.17b

No. shares '30

€332.94

Share Price '30

€332.94 Share Price '30

Discounted to 2025 @ 6.06% p.a.

€248.09

Fair Value '25

EU#1 - From German Startup to EU’s Biggest Company

Shared on05 Jun 25Fair value Increased 40%

Shared on05 Jun 25
Fair value Increased 40%