As of 2025-06-03, the Intrinsic Value of WDB Holdings Co Ltd (2475.T) is 3,497.56 JPY. This 2475.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,910.00 JPY, the upside of WDB Holdings Co Ltd is 83.10%.
The range of the Intrinsic Value is 3,058.71 - 4,203.26 JPY
Based on its market price of 1,910.00 JPY and our intrinsic valuation, WDB Holdings Co Ltd (2475.T) is undervalued by 83.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,058.71 - 4,203.26 | 3,497.56 | 83.1% |
| DCF (Growth 10y) | 3,372.48 - 4,618.21 | 3,852.47 | 101.7% |
| DCF (EBITDA 5y) | 3,118.20 - 3,371.71 | 3,240.70 | 69.7% |
| DCF (EBITDA 10y) | 3,415.03 - 3,878.07 | 3,633.05 | 90.2% |
| Fair Value | 797.89 - 797.89 | 797.89 | -58.23% |
| P/E | 2,087.28 - 2,519.28 | 2,299.09 | 20.4% |
| EV/EBITDA | 2,523.69 - 3,106.44 | 2,801.27 | 46.7% |
| EPV | 2,522.15 - 3,092.06 | 2,807.10 | 47.0% |
| DDM - Stable | 1,234.45 - 2,554.83 | 1,894.64 | -0.8% |
| DDM - Multi | 1,882.74 - 2,998.95 | 2,310.45 | 21.0% |
| Market Cap (mil) | 38,314.60 |
| Beta | 0.76 |
| Outstanding shares (mil) | 20.06 |
| Enterprise Value (mil) | 18,920.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.84% |
| Cost of Debt | 4.25% |
| WACC | 7.83% |