As of 2025-05-22, the Intrinsic Value of Dream Vision Co Ltd (3185.T) is 189.18 JPY. This 3185.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.00 JPY, the upside of Dream Vision Co Ltd is 36.10%.
The range of the Intrinsic Value is 93.69 - 679.90 JPY
Based on its market price of 139.00 JPY and our intrinsic valuation, Dream Vision Co Ltd (3185.T) is undervalued by 36.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.69 - 679.90 | 189.18 | 36.1% |
| DCF (Growth 10y) | 221.85 - 1,311.06 | 399.97 | 187.8% |
| DCF (EBITDA 5y) | 8.34 - 65.77 | 20.65 | -85.1% |
| DCF (EBITDA 10y) | 83.96 - 197.09 | 111.67 | -19.7% |
| Fair Value | -119.49 - -119.49 | -119.49 | -185.96% |
| P/E | (345.56) - (415.34) | (394.91) | -384.1% |
| EV/EBITDA | (114.16) - (135.11) | (114.51) | -182.4% |
| EPV | 21.02 - 58.09 | 39.55 | -71.5% |
| DDM - Stable | (245.58) - (1,108.51) | (677.04) | -587.1% |
| DDM - Multi | 65.03 - 232.89 | 102.29 | -26.4% |
| Market Cap (mil) | 2,549.26 |
| Beta | 0.04 |
| Outstanding shares (mil) | 18.34 |
| Enterprise Value (mil) | 3,387.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.38% |
| Cost of Debt | 5.50% |
| WACC | 6.61% |