As of 2025-07-07, the Intrinsic Value of Star Asia Investment Corp (3468.T) is 35,715.43 JPY. This 3468.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 57,600.00 JPY, the upside of Star Asia Investment Corp is -38.00%.
The range of the Intrinsic Value is (2,304,404,618,970,201,849,856.00) - (24,693,129,201,362,826,952,704.00) JPY
Based on its market price of 57,600.00 JPY and our intrinsic valuation, Star Asia Investment Corp (3468.T) is overvalued by 38.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5,461,279,895,601.69) - (541,795,489,027.10) | (985,661,710,037.17) | -1711218346.6% |
| DCF (Growth 10y) | (2,304,404,618,970,201,849,856.00) - (24,693,129,201,362,826,952,704.00) | 35,715.43 | -38.0% |
| DCF (EBITDA 5y) | 523,943,068,618.67 - 621,578,984,446.01 | 575,978,214,202.60 | 999962077.4% |
| DCF (EBITDA 10y) | 2,373,732,978,083,588,734,976.00 - 2,992,313,135,557,583,568,896.00 | 2,689,527,289,255,189,544,960.00 | 4.669318210512481e+18% |
| Fair Value | 76,126.50 - 76,126.50 | 76,126.50 | 32.16% |
| P/E | 53,593.05 - 59,912.85 | 55,679.99 | -3.3% |
| EV/EBITDA | 42,873.87 - 58,949.58 | 51,251.39 | -11.0% |
| EPV | (118,879.86) - (139,576.58) | (129,228.25) | -324.4% |
| DDM - Stable | 64,076.06 - 624,993.92 | 344,534.94 | 498.2% |
| DDM - Multi | 464,430,320,641.04 - 3,510,711,601,736.79 | 819,635,687,732.34 | 1422978524.5% |
| Market Cap (mil) | 154,944.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 2.69 |
| Enterprise Value (mil) | 290,808.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.38% |
| Cost of Debt | 4.25% |
| WACC | 4.88% |