As of 2025-06-02, the Intrinsic Value of C'sMEN Co Ltd (3083.T) is 478.06 JPY. This 3083.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 904.00 JPY, the upside of C'sMEN Co Ltd is -47.10%.
The range of the Intrinsic Value is 133.67 - 6,480.90 JPY
Based on its market price of 904.00 JPY and our intrinsic valuation, C'sMEN Co Ltd (3083.T) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,136.80) - (309.52) | (410.21) | -145.4% |
| DCF (Growth 10y) | 133.67 - 6,480.90 | 478.06 | -47.1% |
| DCF (EBITDA 5y) | (216.96) - (221.28) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (56.93) - 26.60 | (1,234.50) | -123450.0% |
| Fair Value | -551.64 - -551.64 | -551.64 | -161.02% |
| P/E | (1,120.94) - (1,549.02) | (1,285.33) | -242.2% |
| EV/EBITDA | (377.42) - (420.12) | (388.44) | -143.0% |
| EPV | (568.79) - (854.05) | (711.42) | -178.7% |
| DDM - Stable | (1,307.33) - (23,220.82) | (12,264.07) | -1456.6% |
| DDM - Multi | (95.94) - (1,356.22) | (180.57) | -120.0% |
| Market Cap (mil) | 4,348.24 |
| Beta | 0.96 |
| Outstanding shares (mil) | 4.81 |
| Enterprise Value (mil) | 4,791.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.17% |
| Cost of Debt | 6.12% |
| WACC | 6.91% |