2427.T
Outsourcing Inc
Price:  
1,749.00 
JPY
Volume:  
1,744,400.00
Japan | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2427.T Intrinsic Value

980.10 %
Upside

What is the intrinsic value of 2427.T?

As of 2025-07-07, the Intrinsic Value of Outsourcing Inc (2427.T) is 18,891.50 JPY. This 2427.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,749.00 JPY, the upside of Outsourcing Inc is 980.10%.

The range of the Intrinsic Value is 9,861.70 - 134,080.98 JPY

Is 2427.T undervalued or overvalued?

Based on its market price of 1,749.00 JPY and our intrinsic valuation, Outsourcing Inc (2427.T) is undervalued by 980.10%.

1,749.00 JPY
Stock Price
18,891.50 JPY
Intrinsic Value
Intrinsic Value Details

2427.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9,861.70 - 134,080.98 18,891.50 980.1%
DCF (Growth 10y) 18,167.84 - 228,810.66 33,515.13 1816.2%
DCF (EBITDA 5y) 4,013.81 - 5,132.78 4,398.32 151.5%
DCF (EBITDA 10y) 7,963.89 - 10,106.48 8,762.24 401.0%
Fair Value 1,025.00 - 1,025.00 1,025.00 -41.40%
P/E 492.00 - 2,123.90 1,226.18 -29.9%
EV/EBITDA 260.42 - 1,411.21 793.63 -54.6%
EPV 3,362.54 - 4,576.42 3,969.47 127.0%
DDM - Stable 527.77 - 2,261.88 1,394.82 -20.3%
DDM - Multi 7,189.91 - 23,292.30 10,911.80 523.9%

2427.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 220,246.33
Beta 0.73
Outstanding shares (mil) 125.93
Enterprise Value (mil) 358,379.30
Market risk premium 6.13%
Cost of Equity 6.90%
Cost of Debt 4.25%
WACC 5.08%