As of 2025-07-07, the Intrinsic Value of World Holdings Co Ltd (2429.T) is 21,583.45 JPY. This 2429.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,268.00 JPY, the upside of World Holdings Co Ltd is 851.70%.
The range of the Intrinsic Value is 12,541.44 - 59,886.88 JPY
Based on its market price of 2,268.00 JPY and our intrinsic valuation, World Holdings Co Ltd (2429.T) is undervalued by 851.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,541.44 - 59,886.88 | 21,583.45 | 851.7% |
| DCF (Growth 10y) | 23,204.39 - 100,117.26 | 37,944.03 | 1573.0% |
| DCF (EBITDA 5y) | 9,793.75 - 11,723.06 | 10,620.22 | 368.3% |
| DCF (EBITDA 10y) | 18,069.89 - 22,395.46 | 19,970.76 | 780.5% |
| Fair Value | 6,318.59 - 6,318.59 | 6,318.59 | 178.60% |
| P/E | 4,072.48 - 7,267.77 | 5,429.19 | 139.4% |
| EV/EBITDA | 1,968.42 - 5,541.26 | 3,362.50 | 48.3% |
| EPV | 3,658.76 - 5,907.18 | 4,782.97 | 110.9% |
| DDM - Stable | 2,385.99 - 7,421.36 | 4,903.68 | 116.2% |
| DDM - Multi | 9,303.23 - 22,827.50 | 13,258.69 | 484.6% |
| Market Cap (mil) | 40,846.68 |
| Beta | 0.93 |
| Outstanding shares (mil) | 18.01 |
| Enterprise Value (mil) | 85,921.68 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.27% |
| Cost of Debt | 4.25% |
| WACC | 4.82% |