As of 2025-07-08, the Intrinsic Value of RenetJapanGroup Inc (3556.T) is (5,270.03) JPY. This 3556.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 610.00 JPY, the upside of RenetJapanGroup Inc is -963.90%.
The range of the Intrinsic Value is (36,850.10) - (3,003.29) JPY
Based on its market price of 610.00 JPY and our intrinsic valuation, RenetJapanGroup Inc (3556.T) is overvalued by 963.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (36,850.10) - (3,003.29) | (5,270.03) | -963.9% |
| DCF (Growth 10y) | (3,252.07) - (38,299.06) | (5,606.67) | -1019.1% |
| DCF (EBITDA 5y) | (967.94) - (1,769.42) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,342.60) - (2,220.15) | (1,234.50) | -123450.0% |
| Fair Value | -266.03 - -266.03 | -266.03 | -143.61% |
| P/E | (810.85) - (970.46) | (1,033.51) | -269.4% |
| EV/EBITDA | (189.14) - (41.23) | (147.06) | -124.1% |
| EPV | (476.60) - (577.98) | (527.29) | -186.4% |
| DDM - Stable | (822.72) - (5,651.91) | (3,237.32) | -630.7% |
| DDM - Multi | (1,573.63) - (8,641.03) | (2,686.88) | -540.5% |
| Market Cap (mil) | 8,906.00 |
| Beta | 1.22 |
| Outstanding shares (mil) | 14.60 |
| Enterprise Value (mil) | 12,654.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.28% |
| Cost of Debt | 5.50% |
| WACC | 5.46% |