As of 2025-07-20, the Intrinsic Value of Toell Co Ltd (3361.T) is 1,118.05 JPY. This 3361.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 787.00 JPY, the upside of Toell Co Ltd is 42.10%.
The range of the Intrinsic Value is 898.07 - 1,567.26 JPY
Based on its market price of 787.00 JPY and our intrinsic valuation, Toell Co Ltd (3361.T) is undervalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 898.07 - 1,567.26 | 1,118.05 | 42.1% |
| DCF (Growth 10y) | 1,080.36 - 1,900.52 | 1,350.85 | 71.6% |
| DCF (EBITDA 5y) | 689.70 - 894.09 | 753.96 | -4.2% |
| DCF (EBITDA 10y) | 827.83 - 1,079.15 | 912.75 | 16.0% |
| Fair Value | 283.38 - 283.38 | 283.38 | -63.99% |
| P/E | 361.20 - 584.96 | 432.41 | -45.1% |
| EV/EBITDA | 649.49 - 1,085.06 | 793.55 | 0.8% |
| EPV | 1,855.67 - 2,572.48 | 2,214.07 | 181.3% |
| DDM - Stable | 495.26 - 1,299.67 | 897.46 | 14.0% |
| DDM - Multi | 699.93 - 1,401.04 | 930.61 | 18.2% |
| Market Cap (mil) | 16,377.47 |
| Beta | 0.29 |
| Outstanding shares (mil) | 20.81 |
| Enterprise Value (mil) | 12,095.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.26% |
| Cost of Debt | 4.25% |
| WACC | 5.12% |