As of 2026-04-04, the Intrinsic Value of Hamee Corp (3134.T) is 1,042.76 JPY. This 3134.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 518.00 JPY, the upside of Hamee Corp is 101.30%.
The range of the Intrinsic Value is 794.59 - 1,491.93 JPY
Based on its market price of 518.00 JPY and our intrinsic valuation, Hamee Corp (3134.T) is undervalued by 101.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 794.59 - 1,491.93 | 1,042.76 | 101.3% |
| DCF (Growth 10y) | 931.92 - 1,686.79 | 1,201.82 | 132.0% |
| DCF (EBITDA 5y) | 805.23 - 1,675.28 | 1,135.14 | 119.1% |
| DCF (EBITDA 10y) | 932.45 - 1,835.82 | 1,269.81 | 145.1% |
| Fair Value | 276.26 - 276.26 | 276.26 | -46.67% |
| P/E | 504.25 - 1,565.16 | 922.93 | 78.2% |
| EV/EBITDA | 528.50 - 1,567.59 | 983.58 | 89.9% |
| EPV | 959.75 - 1,464.74 | 1,212.25 | 134.0% |
| DDM - Stable | 222.20 - 522.56 | 372.38 | -28.1% |
| DDM - Multi | 772.54 - 1,377.62 | 986.48 | 90.4% |
| Market Cap (mil) | 8,458.94 |
| Beta | 0.93 |
| Outstanding shares (mil) | 16.33 |
| Enterprise Value (mil) | 10,629.51 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.08% |
| Cost of Debt | 4.25% |
| WACC | 6.39% |