As of 2025-06-03, the Intrinsic Value of Urbanet Corporation Co Ltd (3242.T) is 679.19 JPY. This 3242.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 472.00 JPY, the upside of Urbanet Corporation Co Ltd is 43.90%.
The range of the Intrinsic Value is 263.30 - 1,503.10 JPY
Based on its market price of 472.00 JPY and our intrinsic valuation, Urbanet Corporation Co Ltd (3242.T) is undervalued by 43.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 263.30 - 1,503.10 | 679.19 | 43.9% |
| DCF (Growth 10y) | 129.44 - 1,096.43 | 455.04 | -3.6% |
| DCF (EBITDA 5y) | (238.80) - 19.62 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 23.55 - 368.33 | 201.28 | -57.4% |
| Fair Value | 58.79 - 58.79 | 58.79 | -87.54% |
| P/E | 78.49 - 274.76 | 168.72 | -64.3% |
| EV/EBITDA | (876.30) - (485.65) | (701.14) | -248.5% |
| EPV | (160.35) - 119.64 | (20.36) | -104.3% |
| DDM - Stable | 96.21 - 236.07 | 166.14 | -64.8% |
| DDM - Multi | 939.62 - 1,634.17 | 1,179.42 | 149.9% |
| Market Cap (mil) | 16,128.24 |
| Beta | 0.27 |
| Outstanding shares (mil) | 34.17 |
| Enterprise Value (mil) | 53,894.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.39% |
| Cost of Debt | 4.26% |
| WACC | 4.14% |