What is the intrinsic value of 3143.T?

As of 2025-05-17, the Intrinsic Value of O' will Corp (3143.T) is 3,446.51 JPY. This 3143.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,697.00 JPY, the upside of O' will Corp is 103.10%.

The range of the Intrinsic Value is 2,456.91 - 5,498.23 JPY

Is 3143.T undervalued or overvalued?

Based on its market price of 1,697.00 JPY and our intrinsic valuation, O' will Corp (3143.T) is undervalued by 103.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,456.91 - 5,498.23	3,446.51	103.1%
DCF (Growth 10y)	2,664.86 - 5,711.15	3,660.63	115.7%
DCF (EBITDA 5y)	2,214.18 - 3,357.76	2,776.94	63.6%
DCF (EBITDA 10y)	2,542.70 - 3,942.59	3,196.69	88.4%
Fair Value	4,041.84 - 4,041.84	4,041.84	138.18%
P/E	1,457.07 - 3,361.85	2,538.06	49.6%
EV/EBITDA	1,422.28 - 3,907.63	2,455.51	44.7%
EPV	2,202.86 - 3,880.86	3,041.86	79.2%
DDM - Stable	2,248.60 - 6,168.71	4,208.67	148.0%
DDM - Multi	2,192.23 - 4,813.71	3,026.66	78.4%