As of 2025-07-08, the Intrinsic Value of Full Speed Inc (2159.T) is 807.01 JPY. This 2159.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 549.00 JPY, the upside of Full Speed Inc is 47.00%.
The range of the Intrinsic Value is 622.26 - 1,531.00 JPY
Based on its market price of 549.00 JPY and our intrinsic valuation, Full Speed Inc (2159.T) is undervalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 622.26 - 1,531.00 | 807.01 | 47.0% |
| DCF (Growth 10y) | 675.18 - 1,641.63 | 873.57 | 59.1% |
| DCF (EBITDA 5y) | 546.50 - 635.38 | 577.34 | 5.2% |
| DCF (EBITDA 10y) | 603.28 - 732.58 | 651.82 | 18.7% |
| Fair Value | 130.91 - 130.91 | 130.91 | -76.15% |
| P/E | 457.33 - 1,348.39 | 799.93 | 45.7% |
| EV/EBITDA | 513.28 - 586.77 | 548.12 | -0.2% |
| EPV | 799.71 - 1,147.39 | 973.55 | 77.3% |
| DDM - Stable | 254.05 - 1,241.38 | 747.72 | 36.2% |
| DDM - Multi | 277.26 - 1,082.52 | 444.85 | -19.0% |
| Market Cap (mil) | 8,482.43 |
| Beta | 0.81 |
| Outstanding shares (mil) | 15.45 |
| Enterprise Value (mil) | 4,286.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.56% |
| Cost of Debt | 4.25% |
| WACC | 6.31% |