As of 2025-06-02, the Intrinsic Value of Fundely Co Ltd (3137.T) is 114.96 JPY. This 3137.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 431.00 JPY, the upside of Fundely Co Ltd is -73.30%.
The range of the Intrinsic Value is (184.05) - 6,155.08 JPY
Based on its market price of 431.00 JPY and our intrinsic valuation, Fundely Co Ltd (3137.T) is overvalued by 73.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (184.05) - 6,155.08 | 114.96 | -73.3% |
| DCF (Growth 10y) | 101.26 - 12,135.87 | 670.41 | 55.5% |
| DCF (EBITDA 5y) | (351.19) - (237.54) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (208.34) - 7.46 | (1,234.50) | -123450.0% |
| Fair Value | -141.87 - -141.87 | -141.87 | -132.92% |
| P/E | (391.56) - (536.83) | (482.35) | -211.9% |
| EV/EBITDA | (390.81) - (300.84) | (357.29) | -182.9% |
| EPV | (311.56) - (201.33) | (256.45) | -159.5% |
| DDM - Stable | (302.94) - (2,418.01) | (1,360.47) | -415.7% |
| DDM - Multi | 150.21 - 1,014.62 | 269.83 | -37.4% |
| Market Cap (mil) | 2,788.57 |
| Beta | 1.06 |
| Outstanding shares (mil) | 6.47 |
| Enterprise Value (mil) | 5,745.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.50% |
| WACC | 6.31% |