As of 2025-07-07, the Intrinsic Value of Broccoli Co Ltd (2706.T) is 914.84 JPY. This 2706.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,495.00 JPY, the upside of Broccoli Co Ltd is -38.80%.
The range of the Intrinsic Value is 826.71 - 2,100.76 JPY
Based on its market price of 1,495.00 JPY and our intrinsic valuation, Broccoli Co Ltd (2706.T) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 826.71 - 2,100.76 | 914.84 | -38.8% |
| DCF (Growth 10y) | 743.11 - 788.26 | 746.73 | -50.1% |
| DCF (EBITDA 5y) | 1,190.04 - 1,638.34 | 1,372.79 | -8.2% |
| DCF (EBITDA 10y) | 1,140.49 - 1,588.10 | 1,319.68 | -11.7% |
| Fair Value | 64.98 - 64.98 | 64.98 | -95.65% |
| P/E | 275.44 - 394.55 | 346.92 | -76.8% |
| EV/EBITDA | 1,044.45 - 1,702.78 | 1,396.38 | -6.6% |
| EPV | 694.28 - 689.58 | 691.93 | -53.7% |
| DDM - Stable | 147.69 - 591.08 | 369.38 | -75.3% |
| DDM - Multi | 269.42 - 603.76 | 351.83 | -76.5% |
| Market Cap (mil) | 13,077.06 |
| Beta | 0.05 |
| Outstanding shares (mil) | 8.75 |
| Enterprise Value (mil) | 6,871.82 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.43% |
| Cost of Debt | 4.25% |
| WACC | 5.17% |