3174.T
Happiness and D Co Ltd
Price:  
712.00 
JPY
Volume:  
2,200.00
Japan | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

3174.T Intrinsic Value

-219.00 %
Upside

What is the intrinsic value of 3174.T?

As of 2025-07-08, the Intrinsic Value of Happiness and D Co Ltd (3174.T) is (847.04) JPY. This 3174.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 712.00 JPY, the upside of Happiness and D Co Ltd is -219.00%.

The range of the Intrinsic Value is (880.13) - (600.92) JPY

Is 3174.T undervalued or overvalued?

Based on its market price of 712.00 JPY and our intrinsic valuation, Happiness and D Co Ltd (3174.T) is overvalued by 219.00%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

712.00 JPY
Stock Price
(847.04) JPY
Intrinsic Value
Intrinsic Value Details

3174.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (880.13) - (600.92) (847.04) -219.0%
DCF (Growth 10y) (602.64) - 1,673.24 (332.60) -146.7%
DCF (EBITDA 5y) (750.27) - (606.95) (1,234.50) -123450.0%
DCF (EBITDA 10y) (609.90) - (310.09) (1,234.50) -123450.0%
Fair Value -1,244.14 - -1,244.14 -1,244.14 -274.74%
P/E (2,120.01) - (3,309.41) (2,805.53) -494.0%
EV/EBITDA (1,215.48) - (1,298.09) (1,262.75) -277.4%
EPV (252.29) - 424.80 86.26 -87.9%
DDM - Stable (1,500.21) - (12,016.20) (6,758.22) -1049.2%
DDM - Multi 66.56 - 496.16 126.20 -82.3%

3174.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,844.08
Beta 0.14
Outstanding shares (mil) 2.59
Enterprise Value (mil) 4,502.52
Market risk premium 6.13%
Cost of Equity 8.74%
Cost of Debt 5.50%
WACC 5.51%