As of 2025-08-08, the Intrinsic Value of ITmedia Inc (2148.T) is 1,698.81 JPY. This 2148.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,602.00 JPY, the upside of ITmedia Inc is 6.00%.
The range of the Intrinsic Value is 1,308.75 - 2,684.97 JPY
Based on its market price of 1,602.00 JPY and our intrinsic valuation, ITmedia Inc (2148.T) is undervalued by 6.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,308.75 - 2,684.97 | 1,698.81 | 6.0% |
| DCF (Growth 10y) | 1,519.55 - 3,066.19 | 1,961.83 | 22.5% |
| DCF (EBITDA 5y) | 1,330.81 - 1,938.35 | 1,638.71 | 2.3% |
| DCF (EBITDA 10y) | 1,541.07 - 2,308.98 | 1,907.00 | 19.0% |
| Fair Value | 1,273.88 - 1,273.88 | 1,273.88 | -20.48% |
| P/E | 1,349.57 - 1,707.65 | 1,503.99 | -6.1% |
| EV/EBITDA | 1,148.74 - 1,890.46 | 1,585.59 | -1.0% |
| EPV | 1,260.89 - 1,688.98 | 1,474.93 | -7.9% |
| DDM - Stable | 635.41 - 2,069.75 | 1,352.58 | -15.6% |
| DDM - Multi | 1,078.57 - 2,399.58 | 1,454.79 | -9.2% |
| Market Cap (mil) | 33,738.12 |
| Beta | 0.84 |
| Outstanding shares (mil) | 21.06 |
| Enterprise Value (mil) | 27,220.26 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.88% |
| WACC | 7.45% |