As of 2025-07-14, the Intrinsic Value of Euglena Co Ltd (2931.T) is 487.66 JPY. This 2931.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 411.00 JPY, the upside of Euglena Co Ltd is 18.70%.
The range of the Intrinsic Value is 256.03 - 2,485.70 JPY
Based on its market price of 411.00 JPY and our intrinsic valuation, Euglena Co Ltd (2931.T) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 256.03 - 2,485.70 | 487.66 | 18.7% |
| DCF (Growth 10y) | 375.09 - 3,286.94 | 679.01 | 65.2% |
| DCF (EBITDA 5y) | 92.94 - 126.71 | 114.49 | -72.1% |
| DCF (EBITDA 10y) | 176.78 - 237.53 | 211.44 | -48.6% |
| Fair Value | -49.41 - -49.41 | -49.41 | -112.02% |
| P/E | (108.70) - 48.32 | (39.09) | -109.5% |
| EV/EBITDA | (11.05) - 226.62 | 106.27 | -74.1% |
| EPV | 265.58 - 395.70 | 330.64 | -19.6% |
| DDM - Stable | (127.55) - (915.37) | (521.46) | -226.9% |
| DDM - Multi | 213.83 - 1,215.20 | 365.98 | -11.0% |
| Market Cap (mil) | 56,064.51 |
| Beta | 0.73 |
| Outstanding shares (mil) | 136.41 |
| Enterprise Value (mil) | 62,389.51 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.20% |
| Cost of Debt | 4.50% |
| WACC | 5.45% |