As of 2025-06-03, the Intrinsic Value of Industrial & Infrastructure Fund Investment Corp (3249.T) is 60,372,020.36 JPY. This 3249.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 118,000.00 JPY, the upside of Industrial & Infrastructure Fund Investment Corp is 51,062.70%.
The range of the Intrinsic Value is 57,336,898.86 - 62,773,638.88 JPY
Based on its market price of 118,000.00 JPY and our intrinsic valuation, Industrial & Infrastructure Fund Investment Corp (3249.T) is undervalued by 51,062.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,539,916.71) - (1,777,594.68) | (1,971,952.76) | -1771.1% |
| DCF (Growth 10y) | (16,182,514,429,195.10) - (153,494,720,174,275.84) | (29,970,314,960,629.92) | -25398572100.5% |
| DCF (EBITDA 5y) | 57,336,898.86 - 62,773,638.88 | 60,372,020.36 | 51062.7% |
| DCF (EBITDA 10y) | 10,130,472,336,714.05 - 11,771,909,157,140.93 | 10,993,340,714,656.11 | 9316390336.1% |
| Fair Value | 73,571.38 - 73,571.38 | 73,571.38 | -37.65% |
| P/E | 146,299.28 - 23,785,681.89 | 11,112,127.68 | 9317.1% |
| EV/EBITDA | 125,121.11 - 13,769,413.07 | 6,686,872.32 | 5566.8% |
| EPV | (295,055.84) - (351,056.77) | (323,056.30) | -373.8% |
| DDM - Stable | 164,358.91 - 2,088,943.59 | 1,126,649.61 | 854.8% |
| DDM - Multi | 28,981,265.60 - 275,057,039.01 | 51,614,960.63 | 43641.5% |
| Market Cap (mil) | 299,720.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 2.54 |
| Enterprise Value (mil) | 564,758.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.01% |
| Cost of Debt | 4.25% |
| WACC | 4.64% |