As of 2025-06-02, the Intrinsic Value of Saibo Co Ltd (3123.T) is 10,294.41 JPY. This 3123.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 472.00 JPY, the upside of Saibo Co Ltd is 2,081.00%.
The range of the Intrinsic Value is 5,302.76 - 46,157.44 JPY
Based on its market price of 472.00 JPY and our intrinsic valuation, Saibo Co Ltd (3123.T) is undervalued by 2,081.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (661.79) - 1,354.55 | (415.98) | -188.1% |
| DCF (Growth 10y) | 5,302.76 - 46,157.44 | 10,294.41 | 2081.0% |
| DCF (EBITDA 5y) | 1,343.85 - 2,353.97 | 1,791.16 | 279.5% |
| DCF (EBITDA 10y) | 2,852.29 - 4,629.42 | 3,631.71 | 669.4% |
| Fair Value | 1,580.06 - 1,580.06 | 1,580.06 | 234.76% |
| P/E | 579.34 - 989.56 | 695.30 | 47.3% |
| EV/EBITDA | 214.59 - 702.67 | 454.44 | -3.7% |
| EPV | (2,733.76) - (3,399.77) | (3,066.76) | -749.7% |
| DDM - Stable | 909.10 - 3,465.19 | 2,187.15 | 363.4% |
| DDM - Multi | 2,729.46 - 8,468.56 | 4,174.03 | 784.3% |
| Market Cap (mil) | 6,419.20 |
| Beta | 0.47 |
| Outstanding shares (mil) | 13.60 |
| Enterprise Value (mil) | 15,381.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.44% |
| Cost of Debt | 4.25% |
| WACC | 4.21% |