As of 2026-04-03, the Intrinsic Value of C'sMEN Co Ltd (3083.T) is 811.67 JPY. This 3083.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,193.00 JPY, the upside of C'sMEN Co Ltd is -32.00%.
The range of the Intrinsic Value is 436.21 - 5,563.38 JPY
Based on its market price of 1,193.00 JPY and our intrinsic valuation, C'sMEN Co Ltd (3083.T) is overvalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,494.23) - (85.24) | (188.62) | -115.8% |
| DCF (Growth 10y) | 436.21 - 5,563.38 | 811.67 | -32.0% |
| DCF (EBITDA 5y) | 22.50 - 20.14 | 21.34 | -98.2% |
| DCF (EBITDA 10y) | 129.88 - 190.74 | 158.39 | -86.7% |
| Fair Value | -395.00 - -395.00 | -395.00 | -133.11% |
| P/E | (763.15) - (908.51) | (869.01) | -172.8% |
| EV/EBITDA | (120.24) - (191.20) | (166.64) | -114.0% |
| EPV | (302.35) - (483.09) | (392.72) | -132.9% |
| DDM - Stable | (1,747.36) - (37,030.08) | (19,388.74) | -1725.2% |
| DDM - Multi | (109.78) - (1,831.18) | (208.05) | -117.4% |
| Market Cap (mil) | 9,854.18 |
| Beta | 0.47 |
| Outstanding shares (mil) | 8.26 |
| Enterprise Value (mil) | 9,269.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.13% |
| Cost of Debt | 6.25% |
| WACC | 5.15% |