As of 2025-06-27, the Intrinsic Value of ZIGExN Co Ltd (3679.T) is 623.34 JPY. This 3679.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 472.00 JPY, the upside of ZIGExN Co Ltd is 32.10%.
The range of the Intrinsic Value is 516.80 - 813.39 JPY
Based on its market price of 472.00 JPY and our intrinsic valuation, ZIGExN Co Ltd (3679.T) is undervalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 516.80 - 813.39 | 623.34 | 32.1% |
| DCF (Growth 10y) | 616.03 - 988.74 | 750.29 | 59.0% |
| DCF (EBITDA 5y) | 584.39 - 827.61 | 682.71 | 44.6% |
| DCF (EBITDA 10y) | 672.71 - 997.20 | 802.52 | 70.0% |
| Fair Value | 723.00 - 723.00 | 723.00 | 53.18% |
| P/E | 618.82 - 871.92 | 777.07 | 64.6% |
| EV/EBITDA | 526.09 - 847.35 | 671.99 | 42.4% |
| EPV | 468.88 - 661.31 | 565.09 | 19.7% |
| DDM - Stable | 243.65 - 560.11 | 401.88 | -14.9% |
| DDM - Multi | 310.60 - 578.47 | 406.35 | -13.9% |
| Market Cap (mil) | 51,920.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 110.00 |
| Enterprise Value (mil) | 42,286.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 7.93% |