What is the intrinsic value of 2763.T?

As of 2025-07-08, the Intrinsic Value of FTGroup Co Ltd (2763.T) is 3,800.89 JPY. This 2763.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,198.00 JPY, the upside of FTGroup Co Ltd is 217.30%.

The range of the Intrinsic Value is 3,172.01 - 4,875.59 JPY

Is 2763.T undervalued or overvalued?

Based on its market price of 1,198.00 JPY and our intrinsic valuation, FTGroup Co Ltd (2763.T) is undervalued by 217.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3,172.01 - 4,875.59	3,800.89	217.3%
DCF (Growth 10y)	3,602.21 - 5,534.02	4,318.39	260.5%
DCF (EBITDA 5y)	2,464.32 - 2,903.79	2,601.85	117.2%
DCF (EBITDA 10y)	3,035.17 - 3,721.04	3,287.86	174.4%
Fair Value	3,401.73 - 3,401.73	3,401.73	183.95%
P/E	2,040.13 - 3,299.96	2,563.89	114.0%
EV/EBITDA	1,857.63 - 2,383.14	2,067.75	72.6%
EPV	2,405.19 - 3,227.02	2,816.11	135.1%
DDM - Stable	1,579.87 - 3,479.05	2,529.46	111.1%
DDM - Multi	1,904.97 - 3,337.63	2,432.00	103.0%