As of 2025-06-03, the Intrinsic Value of Only Corp (3376.T) is 655.43 JPY. This 3376.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 761.00 JPY, the upside of Only Corp is -13.90%.
The range of the Intrinsic Value is 520.99 - 1,470.34 JPY
Based on its market price of 761.00 JPY and our intrinsic valuation, Only Corp (3376.T) is overvalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 520.99 - 1,470.34 | 655.43 | -13.9% |
| DCF (Growth 10y) | 516.12 - 1,313.91 | 630.95 | -17.1% |
| DCF (EBITDA 5y) | 591.19 - 846.83 | 709.03 | -6.8% |
| DCF (EBITDA 10y) | 600.46 - 916.04 | 734.84 | -3.4% |
| Fair Value | -0.60 - -0.60 | -0.60 | -100.08% |
| P/E | 46.56 - 168.22 | 88.72 | -88.3% |
| EV/EBITDA | 605.43 - 1,165.24 | 828.55 | 8.9% |
| EPV | 813.81 - 1,313.29 | 1,063.55 | 39.8% |
| DDM - Stable | 81.35 - 396.17 | 238.76 | -68.6% |
| DDM - Multi | 306.97 - 903.10 | 433.14 | -43.1% |
| Market Cap (mil) | 4,544.69 |
| Beta | 0.47 |
| Outstanding shares (mil) | 5.97 |
| Enterprise Value (mil) | 2,628.80 |
| Market risk premium | 5.44% |
| Cost of Equity | 5.96% |
| Cost of Debt | 13.00% |
| WACC | 6.39% |