As of 2026-04-03, the Intrinsic Value of Baroque Japan Ltd (3548.T) is 1,071.39 JPY. This 3548.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 Baroque Japan Ltd is 40.80%.
The range of the Intrinsic Value is 611.48 - 7,687.41 JPY
Based on its market price of 761.00 JPY and our intrinsic valuation, Baroque Japan Ltd (3548.T) is undervalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 611.48 - 7,687.41 | 1,071.39 | 40.8% |
| DCF (Growth 10y) | 575.50 - 6,542.13 | 964.95 | 26.8% |
| DCF (EBITDA 5y) | 385.51 - 538.07 | 412.49 | -45.8% |
| DCF (EBITDA 10y) | 412.32 - 573.22 | 447.80 | -41.2% |
| Fair Value | -296.99 - -296.99 | -296.99 | -139.03% |
| P/E | (529.79) - (590.21) | (574.67) | -175.5% |
| EV/EBITDA | 266.61 - 555.37 | 372.60 | -51.0% |
| EPV | 256.70 - 339.34 | 298.02 | -60.8% |
| DDM - Stable | (686.08) - (5,681.96) | (3,184.02) | -518.4% |
| DDM - Multi | (617.62) - (3,993.38) | (1,071.27) | -240.8% |
| Market Cap (mil) | 27,913.48 |
| Beta | 0.41 |
| Outstanding shares (mil) | 36.68 |
| Enterprise Value (mil) | 26,688.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.93% |
| Cost of Debt | 4.25% |
| WACC | 5.27% |