As of 2025-07-17, the Intrinsic Value of Tear Corp (2485.T) is 763.71 JPY. This 2485.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 575.00 JPY, the upside of Tear Corp is 32.80%.
The range of the Intrinsic Value is 512.67 - 1,263.41 JPY
Based on its market price of 575.00 JPY and our intrinsic valuation, Tear Corp (2485.T) is undervalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 512.67 - 1,263.41 | 763.71 | 32.8% |
| DCF (Growth 10y) | 664.01 - 1,512.18 | 948.49 | 65.0% |
| DCF (EBITDA 5y) | 294.79 - 384.54 | 322.79 | -43.9% |
| DCF (EBITDA 10y) | 455.99 - 602.48 | 510.00 | -11.3% |
| Fair Value | 438.43 - 438.43 | 438.43 | -23.75% |
| P/E | 434.61 - 1,040.64 | 655.08 | 13.9% |
| EV/EBITDA | 344.36 - 489.64 | 423.23 | -26.4% |
| EPV | 117.33 - 279.03 | 198.18 | -65.5% |
| DDM - Stable | 486.91 - 1,223.91 | 855.41 | 48.8% |
| DDM - Multi | 455.36 - 894.01 | 603.68 | 5.0% |
| Market Cap (mil) | 12,943.25 |
| Beta | 0.29 |
| Outstanding shares (mil) | 22.51 |
| Enterprise Value (mil) | 19,570.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.25% |
| WACC | 4.97% |