As of 2025-07-20, the Intrinsic Value of j-Group Holdings Corp (3063.T) is 1,022.84 JPY. This 3063.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 754.00 JPY, the upside of j-Group Holdings Corp is 35.70%.
The range of the Intrinsic Value is 396.42 - 10,376.00 JPY
Based on its market price of 754.00 JPY and our intrinsic valuation, j-Group Holdings Corp (3063.T) is undervalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 396.42 - 10,376.00 | 1,022.84 | 35.7% |
| DCF (Growth 10y) | 793.28 - 15,276.69 | 1,705.87 | 126.2% |
| DCF (EBITDA 5y) | 915.39 - 1,137.43 | 1,023.03 | 35.7% |
| DCF (EBITDA 10y) | 1,081.92 - 1,428.91 | 1,246.34 | 65.3% |
| Fair Value | 184.76 - 184.76 | 184.76 | -75.50% |
| P/E | 724.27 - 1,159.71 | 926.75 | 22.9% |
| EV/EBITDA | 305.47 - 1,041.87 | 628.02 | -16.7% |
| EPV | (576.12) - (666.26) | (621.19) | -182.4% |
| DDM - Stable | 556.48 - 8,070.05 | 4,313.27 | 472.1% |
| DDM - Multi | 824.40 - 9,085.93 | 1,497.73 | 98.6% |
| Market Cap (mil) | 9,349.60 |
| Beta | 0.23 |
| Outstanding shares (mil) | 12.40 |
| Enterprise Value (mil) | 13,510.98 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.49% |
| Cost of Debt | 4.25% |
| WACC | 4.95% |