As of 2025-05-17, the Intrinsic Value of Palma Co Ltd (3461.T) is 465.43 JPY. This 3461.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 529.00 JPY, the upside of Palma Co Ltd is -12.00%.
The range of the Intrinsic Value is 378.20 - 734.34 JPY
Based on its market price of 529.00 JPY and our intrinsic valuation, Palma Co Ltd (3461.T) is overvalued by 12.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 378.20 - 734.34 | 465.43 | -12.0% |
| DCF (Growth 10y) | 368.33 - 654.74 | 439.09 | -17.0% |
| DCF (EBITDA 5y) | 257.82 - 310.77 | 277.99 | -47.4% |
| DCF (EBITDA 10y) | 287.90 - 343.17 | 308.87 | -41.6% |
| Fair Value | 281.54 - 281.54 | 281.54 | -46.78% |
| P/E | 148.26 - 217.16 | 173.86 | -67.1% |
| EV/EBITDA | 236.81 - 302.39 | 264.50 | -50.0% |
| EPV | 371.43 - 438.34 | 404.88 | -23.5% |
| DDM - Stable | 169.82 - 618.79 | 394.30 | -25.5% |
| DDM - Multi | 172.84 - 475.88 | 251.96 | -52.4% |
| Market Cap (mil) | 3,581.33 |
| Beta | 1.05 |
| Outstanding shares (mil) | 6.77 |
| Enterprise Value (mil) | 2,233.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.25% |
| WACC | 5.81% |