As of 2025-05-16, the Intrinsic Value of ValueCommerce Co Ltd (2491.T) is 1,695.06 JPY. This 2491.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 774.00 JPY, the upside of ValueCommerce Co Ltd is 119.00%.
The range of the Intrinsic Value is 1,504.39 - 1,971.39 JPY
Based on its market price of 774.00 JPY and our intrinsic valuation, ValueCommerce Co Ltd (2491.T) is undervalued by 119.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,504.39 - 1,971.39 | 1,695.06 | 119.0% |
| DCF (Growth 10y) | 1,779.88 - 2,334.09 | 2,007.00 | 159.3% |
| DCF (EBITDA 5y) | 1,010.60 - 1,218.78 | 1,115.79 | 44.2% |
| DCF (EBITDA 10y) | 1,326.72 - 1,593.19 | 1,456.82 | 88.2% |
| Fair Value | 414.27 - 414.27 | 414.27 | -46.48% |
| P/E | 1,355.70 - 1,930.51 | 1,559.59 | 101.5% |
| EV/EBITDA | 710.24 - 910.59 | 827.24 | 6.9% |
| EPV | 1,835.97 - 2,181.22 | 2,008.60 | 159.5% |
| DDM - Stable | 453.47 - 855.83 | 654.65 | -15.4% |
| DDM - Multi | 607.02 - 884.55 | 719.45 | -7.0% |
| Market Cap (mil) | 26,679.78 |
| Beta | 0.76 |
| Outstanding shares (mil) | 34.47 |
| Enterprise Value (mil) | 14,904.78 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.25% |
| Cost of Debt | 5.00% |
| WACC | 7.33% |