As of 2025-07-16, the Intrinsic Value of Kasumigaseki Capital Co Ltd (3498.T) is 482,021.26 JPY. This 3498.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 17,160.00 JPY, the upside of Kasumigaseki Capital Co Ltd is 2,709.00%.
The range of the Intrinsic Value is 248,147.67 - 3,642,749.39 JPY
Based on its market price of 17,160.00 JPY and our intrinsic valuation, Kasumigaseki Capital Co Ltd (3498.T) is undervalued by 2,709.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (245,750.41) - (26,010.48) | (41,161.84) | -339.9% |
| DCF (Growth 10y) | 248,147.67 - 3,642,749.39 | 482,021.26 | 2709.0% |
| DCF (EBITDA 5y) | 76,811.81 - 98,296.76 | 81,682.77 | 376.0% |
| DCF (EBITDA 10y) | 280,559.36 - 375,634.30 | 308,062.08 | 1695.2% |
| Fair Value | 16,310.55 - 16,310.55 | 16,310.55 | -4.95% |
| P/E | 9,381.83 - 16,331.93 | 12,839.46 | -25.2% |
| EV/EBITDA | 10,382.16 - 14,983.29 | 11,967.81 | -30.3% |
| EPV | (1,611.60) - (43.88) | (827.74) | -104.8% |
| DDM - Stable | 10,818.69 - 78,398.91 | 44,608.81 | 160.0% |
| DDM - Multi | 107,921.51 - 603,925.11 | 182,706.48 | 964.7% |
| Market Cap (mil) | 169,540.80 |
| Beta | 1.29 |
| Outstanding shares (mil) | 9.88 |
| Enterprise Value (mil) | 229,623.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.22% |
| Cost of Debt | 4.25% |
| WACC | 5.55% |