As of 2025-06-01, the Intrinsic Value of General Oyster Inc (3224.T) is 591.62 JPY. This 3224.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 720.00 JPY, the upside of General Oyster Inc is -17.80%.
The range of the Intrinsic Value is 437.81 - 1,209.28 JPY
Based on its market price of 720.00 JPY and our intrinsic valuation, General Oyster Inc (3224.T) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 437.81 - 1,209.28 | 591.62 | -17.8% |
| DCF (Growth 10y) | 509.21 - 1,421.54 | 692.59 | -3.8% |
| DCF (EBITDA 5y) | 538.42 - 730.13 | 575.18 | -20.1% |
| DCF (EBITDA 10y) | 588.43 - 848.71 | 652.66 | -9.4% |
| Fair Value | -21.83 - -21.83 | -21.83 | -103.03% |
| P/E | (42.01) - (44.28) | (43.66) | -106.1% |
| EV/EBITDA | 329.30 - 541.13 | 390.11 | -45.8% |
| EPV | 160.68 - 149.52 | 155.10 | -78.5% |
| DDM - Stable | (50.94) - (227.03) | (138.99) | -119.3% |
| DDM - Multi | 236.55 - 837.25 | 371.07 | -48.5% |
| Market Cap (mil) | 3,434.40 |
| Beta | 0.81 |
| Outstanding shares (mil) | 4.77 |
| Enterprise Value (mil) | 2,583.93 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.83% |
| Cost of Debt | 8.58% |
| WACC | 6.04% |