As of 2025-05-15, the Intrinsic Value of Ichigo Inc (2337.T) is 452.38 JPY. This 2337.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 385.00 JPY, the upside of Ichigo Inc is 17.50%.
The range of the Intrinsic Value is 146.49 - 1,491.35 JPY
Based on its market price of 385.00 JPY and our intrinsic valuation, Ichigo Inc (2337.T) is undervalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.49 - 1,491.35 | 452.38 | 17.5% |
| DCF (Growth 10y) | 315.97 - 1,920.23 | 682.28 | 77.2% |
| DCF (EBITDA 5y) | 207.68 - 367.63 | 290.34 | -24.6% |
| DCF (EBITDA 10y) | 325.62 - 540.78 | 432.96 | 12.5% |
| Fair Value | 610.21 - 610.21 | 610.21 | 58.50% |
| P/E | 569.80 - 759.96 | 631.65 | 64.1% |
| EV/EBITDA | (38.10) - 222.71 | 61.09 | -84.1% |
| EPV | (285.39) - (224.33) | (254.86) | -166.2% |
| DDM - Stable | 278.93 - 809.57 | 544.25 | 41.4% |
| DDM - Multi | 390.18 - 871.71 | 538.11 | 39.8% |
| Market Cap (mil) | 171,582.95 |
| Beta | 1.01 |
| Outstanding shares (mil) | 445.67 |
| Enterprise Value (mil) | 391,005.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.17% |
| Cost of Debt | 4.25% |
| WACC | 5.01% |