As of 2025-05-18, the Intrinsic Value of Village Vanguard Co Ltd (2769.T) is (618.47) JPY. This 2769.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,035.00 JPY, the upside of Village Vanguard Co Ltd is -159.80%.
The range of the Intrinsic Value is (751.13) - (209.20) JPY
Based on its market price of 1,035.00 JPY and our intrinsic valuation, Village Vanguard Co Ltd (2769.T) is overvalued by 159.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (751.13) - (209.20) | (618.47) | -159.8% |
| DCF (Growth 10y) | (832.65) - (577.19) | (768.59) | -174.3% |
| DCF (EBITDA 5y) | (728.59) - (558.29) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (621.26) - (334.69) | (1,234.50) | -123450.0% |
| Fair Value | -1,042.62 - -1,042.62 | -1,042.62 | -200.74% |
| P/E | (1,484.69) - (1,718.24) | (1,647.34) | -259.2% |
| EV/EBITDA | (1,362.78) - (1,482.48) | (1,434.97) | -238.6% |
| EPV | (634.70) - (468.50) | (551.60) | -153.3% |
| DDM - Stable | (1,346.97) - (3,643.94) | (2,495.46) | -341.1% |
| DDM - Multi | 47.91 - 108.84 | 67.67 | -93.5% |
| Market Cap (mil) | 8,135.10 |
| Beta | 0.12 |
| Outstanding shares (mil) | 7.86 |
| Enterprise Value (mil) | 15,636.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.99% |
| Cost of Debt | 5.50% |
| WACC | 6.65% |