As of 2026-04-03, the Intrinsic Value of LIFULL Co Ltd (2120.T) is 501.96 JPY. This 2120.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.00 JPY, the upside of LIFULL Co Ltd is 156.10%.
The range of the Intrinsic Value is 412.13 - 648.29 JPY
Based on its market price of 196.00 JPY and our intrinsic valuation, LIFULL Co Ltd (2120.T) is undervalued by 156.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 412.13 - 648.29 | 501.96 | 156.1% |
| DCF (Growth 10y) | 408.52 - 617.77 | 488.58 | 149.3% |
| DCF (EBITDA 5y) | 344.72 - 437.30 | 380.61 | 94.2% |
| DCF (EBITDA 10y) | 371.46 - 473.89 | 412.79 | 110.6% |
| Fair Value | 211.69 - 211.69 | 211.69 | 8.01% |
| P/E | 300.42 - 837.45 | 525.53 | 168.1% |
| EV/EBITDA | 226.86 - 320.86 | 280.75 | 43.2% |
| EPV | 298.57 - 400.85 | 349.71 | 78.4% |
| DDM - Stable | 321.98 - 685.07 | 503.53 | 156.9% |
| DDM - Multi | 240.43 - 404.86 | 302.28 | 54.2% |
| Market Cap (mil) | 26,373.76 |
| Beta | 1.18 |
| Outstanding shares (mil) | 134.56 |
| Enterprise Value (mil) | 25,847.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.88% |
| Cost of Debt | 4.25% |
| WACC | 6.75% |