As of 2025-07-15, the Intrinsic Value of Fujisan Magazine Service Co Ltd (3138.T) is 1,716.36 JPY. This 3138.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 913.00 JPY, the upside of Fujisan Magazine Service Co Ltd is 88.00%.
The range of the Intrinsic Value is 1,520.05 - 2,083.66 JPY
Based on its market price of 913.00 JPY and our intrinsic valuation, Fujisan Magazine Service Co Ltd (3138.T) is undervalued by 88.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,520.05 - 2,083.66 | 1,716.36 | 88.0% |
| DCF (Growth 10y) | 1,548.95 - 2,095.99 | 1,740.76 | 90.7% |
| DCF (EBITDA 5y) | 1,533.28 - 1,963.39 | 1,643.85 | 80.0% |
| DCF (EBITDA 10y) | 1,576.39 - 2,042.67 | 1,712.79 | 87.6% |
| Fair Value | 144.47 - 144.47 | 144.47 | -84.18% |
| P/E | 488.31 - 1,233.49 | 866.56 | -5.1% |
| EV/EBITDA | 1,365.00 - 2,372.58 | 1,724.69 | 88.9% |
| EPV | 1,507.96 - 1,909.09 | 1,708.52 | 87.1% |
| DDM - Stable | 186.22 - 450.00 | 318.11 | -65.2% |
| DDM - Multi | 510.18 - 953.21 | 663.85 | -27.3% |
| Market Cap (mil) | 3,031.16 |
| Beta | 0.29 |
| Outstanding shares (mil) | 3.32 |
| Enterprise Value (mil) | 366.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.25% |
| WACC | 7.91% |