As of 2025-06-03, the Intrinsic Value of Properst Co Ltd (3236.T) is 340.74 JPY. This 3236.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.00 JPY, the upside of Properst Co Ltd is 80.30%.
The range of the Intrinsic Value is 216.39 - 544.30 JPY
Based on its market price of 189.00 JPY and our intrinsic valuation, Properst Co Ltd (3236.T) is undervalued by 80.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 216.39 - 544.30 | 340.74 | 80.3% |
| DCF (Growth 10y) | 508.31 - 1,011.89 | 699.59 | 270.2% |
| DCF (EBITDA 5y) | 311.02 - 418.78 | 353.40 | 87.0% |
| DCF (EBITDA 10y) | 440.59 - 597.63 | 505.85 | 167.6% |
| Fair Value | 913.41 - 913.41 | 913.41 | 383.29% |
| P/E | 302.37 - 620.38 | 402.48 | 113.0% |
| EV/EBITDA | 161.08 - 366.65 | 228.89 | 21.1% |
| EPV | 499.69 - 745.47 | 622.58 | 229.4% |
| DDM - Stable | 197.80 - 409.86 | 303.83 | 60.8% |
| DDM - Multi | 288.81 - 488.04 | 364.63 | 92.9% |
| Market Cap (mil) | 6,643.35 |
| Beta | 0.74 |
| Outstanding shares (mil) | 35.15 |
| Enterprise Value (mil) | 18,133.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.25% |
| Cost of Debt | 4.25% |
| WACC | 5.53% |