As of 2025-06-03, the Intrinsic Value of Encourage Technologies Co Ltd (3682.T) is 1,068.95 JPY. This 3682.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 606.00 JPY, the upside of Encourage Technologies Co Ltd is 76.40%.
The range of the Intrinsic Value is 998.95 - 1,168.42 JPY
Based on its market price of 606.00 JPY and our intrinsic valuation, Encourage Technologies Co Ltd (3682.T) is undervalued by 76.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 998.95 - 1,168.42 | 1,068.95 | 76.4% |
| DCF (Growth 10y) | 1,055.59 - 1,228.25 | 1,127.22 | 86.0% |
| DCF (EBITDA 5y) | 914.74 - 1,093.61 | 1,025.31 | 69.2% |
| DCF (EBITDA 10y) | 986.15 - 1,161.00 | 1,088.40 | 79.6% |
| Fair Value | 396.96 - 396.96 | 396.96 | -34.50% |
| P/E | 565.58 - 708.93 | 618.70 | 2.1% |
| EV/EBITDA | 921.33 - 1,295.74 | 1,116.83 | 84.3% |
| EPV | 912.32 - 986.56 | 949.44 | 56.7% |
| DDM - Stable | 185.35 - 344.26 | 264.81 | -56.3% |
| DDM - Multi | 264.34 - 374.41 | 309.39 | -48.9% |
| Market Cap (mil) | 4,193.52 |
| Beta | 0.52 |
| Outstanding shares (mil) | 6.92 |
| Enterprise Value (mil) | 387.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.89% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |