As of 2025-07-08, the Intrinsic Value of Benefit One Inc (2412.T) is 1,370.91 JPY. This 2412.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,168.00 JPY, the upside of Benefit One Inc is -36.80%.
The range of the Intrinsic Value is 911.21 - 2,971.72 JPY
Based on its market price of 2,168.00 JPY and our intrinsic valuation, Benefit One Inc (2412.T) is overvalued by 36.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 911.21 - 2,971.72 | 1,370.91 | -36.8% |
| DCF (Growth 10y) | 1,193.46 - 3,728.46 | 1,762.46 | -18.7% |
| DCF (EBITDA 5y) | 755.02 - 1,162.07 | 983.11 | -54.7% |
| DCF (EBITDA 10y) | 1,005.99 - 1,559.62 | 1,297.31 | -40.2% |
| Fair Value | 168.90 - 168.90 | 168.90 | -92.21% |
| P/E | 631.02 - 850.38 | 761.53 | -64.9% |
| EV/EBITDA | 455.51 - 859.50 | 668.33 | -69.2% |
| EPV | 526.23 - 715.18 | 620.71 | -71.4% |
| DDM - Stable | 410.55 - 1,802.84 | 1,106.69 | -49.0% |
| DDM - Multi | 956.23 - 2,940.61 | 1,407.24 | -35.1% |
| Market Cap (mil) | 343,806.97 |
| Beta | 0.44 |
| Outstanding shares (mil) | 158.58 |
| Enterprise Value (mil) | 343,127.97 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.25% |
| WACC | 6.64% |