As of 2026-04-03, the Intrinsic Value of Techfirm Holdings Inc (3625.T) is 1,452.30 JPY. This 3625.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 637.00 JPY, the upside of Techfirm Holdings Inc is 128.00%.
The range of the Intrinsic Value is 1,228.32 - 1,816.84 JPY
Based on its market price of 637.00 JPY and our intrinsic valuation, Techfirm Holdings Inc (3625.T) is undervalued by 128.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,228.32 - 1,816.84 | 1,452.30 | 128.0% |
| DCF (Growth 10y) | 1,333.23 - 1,932.51 | 1,562.29 | 145.3% |
| DCF (EBITDA 5y) | 857.83 - 993.47 | 918.21 | 44.1% |
| DCF (EBITDA 10y) | 1,033.46 - 1,209.52 | 1,112.17 | 74.6% |
| Fair Value | 1,575.95 - 1,575.95 | 1,575.95 | 147.40% |
| P/E | 726.20 - 988.28 | 838.83 | 31.7% |
| EV/EBITDA | 622.73 - 817.45 | 695.99 | 9.3% |
| EPV | 679.08 - 834.99 | 757.03 | 18.8% |
| DDM - Stable | 553.26 - 1,157.65 | 855.45 | 34.3% |
| DDM - Multi | 728.96 - 1,202.95 | 909.21 | 42.7% |
| Market Cap (mil) | 4,783.87 |
| Beta | 0.75 |
| Outstanding shares (mil) | 7.51 |
| Enterprise Value (mil) | 3,323.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.94% |
| Cost of Debt | 4.25% |
| WACC | 6.15% |