As of 2025-07-09, the Intrinsic Value of Gendai Agency Inc (2411.T) is 716.26 JPY. This 2411.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 393.00 JPY, the upside of Gendai Agency Inc is 82.30%.
The range of the Intrinsic Value is 614.06 - 906.55 JPY
Based on its market price of 393.00 JPY and our intrinsic valuation, Gendai Agency Inc (2411.T) is undervalued by 82.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 614.06 - 906.55 | 716.26 | 82.3% |
| DCF (Growth 10y) | 647.81 - 950.48 | 754.15 | 91.9% |
| DCF (EBITDA 5y) | 482.77 - 603.55 | 518.29 | 31.9% |
| DCF (EBITDA 10y) | 549.79 - 690.64 | 595.68 | 51.6% |
| Fair Value | 145.93 - 145.93 | 145.93 | -62.87% |
| P/E | 385.76 - 460.57 | 408.24 | 3.9% |
| EV/EBITDA | 415.32 - 542.23 | 442.46 | 12.6% |
| EPV | 558.85 - 724.45 | 641.65 | 63.3% |
| DDM - Stable | 223.33 - 541.47 | 382.40 | -2.7% |
| DDM - Multi | 296.53 - 547.28 | 383.45 | -2.4% |
| Market Cap (mil) | 4,833.90 |
| Beta | 0.33 |
| Outstanding shares (mil) | 12.30 |
| Enterprise Value (mil) | 1,814.90 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.50% |
| Cost of Debt | 4.25% |
| WACC | 7.02% |