As of 2025-07-08, the Intrinsic Value of Oenon Holdings Inc (2533.T) is 403.02 JPY. This 2533.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 595.00 JPY, the upside of Oenon Holdings Inc is -32.30%.
The range of the Intrinsic Value is 222.80 - 1,167.44 JPY
Based on its market price of 595.00 JPY and our intrinsic valuation, Oenon Holdings Inc (2533.T) is overvalued by 32.30%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 222.80 - 1,167.44 | 403.02 | -32.3% |
DCF (Growth 10y) | 331.29 - 1,512.63 | 558.33 | -6.2% |
DCF (EBITDA 5y) | 486.86 - 674.12 | 574.54 | -3.4% |
DCF (EBITDA 10y) | 523.86 - 784.08 | 641.75 | 7.9% |
Fair Value | 210.93 - 210.93 | 210.93 | -64.55% |
P/E | 574.74 - 1,220.03 | 915.03 | 53.8% |
EV/EBITDA | 479.29 - 626.38 | 572.91 | -3.7% |
EPV | 88.60 - 192.66 | 140.63 | -76.4% |
DDM - Stable | 458.96 - 2,365.11 | 1,412.04 | 137.3% |
DDM - Multi | 501.07 - 2,011.91 | 802.78 | 34.9% |
Market Cap (mil) | 39,026.05 |
Beta | 0.85 |
Outstanding shares (mil) | 65.59 |
Enterprise Value (mil) | 45,338.05 |
Market risk premium | 6.13% |
Cost of Equity | 6.02% |
Cost of Debt | 4.25% |
WACC | 5.60% |