As of 2025-06-02, the Intrinsic Value of YRGLM Inc (3690.T) is 555.13 JPY. This 3690.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 533.00 JPY, the upside of YRGLM Inc is 4.20%.
The range of the Intrinsic Value is 387.08 - 1,232.16 JPY
Based on its market price of 533.00 JPY and our intrinsic valuation, YRGLM Inc (3690.T) is undervalued by 4.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 387.08 - 1,232.16 | 555.13 | 4.2% |
| DCF (Growth 10y) | 602.09 - 2,036.87 | 888.93 | 66.8% |
| DCF (EBITDA 5y) | 485.74 - 637.64 | 553.48 | 3.8% |
| DCF (EBITDA 10y) | 618.26 - 869.98 | 727.82 | 36.6% |
| Fair Value | 168.23 - 168.23 | 168.23 | -68.44% |
| P/E | 144.14 - 502.68 | 328.27 | -38.4% |
| EV/EBITDA | 449.07 - 629.75 | 530.32 | -0.5% |
| EPV | 746.88 - 1,144.86 | 945.87 | 77.5% |
| DDM - Stable | 63.36 - 295.44 | 179.40 | -66.3% |
| DDM - Multi | 461.63 - 1,531.13 | 693.76 | 30.2% |
| Market Cap (mil) | 3,395.21 |
| Beta | 0.45 |
| Outstanding shares (mil) | 6.37 |
| Enterprise Value (mil) | 2,832.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.74% |
| Cost of Debt | 4.25% |
| WACC | 5.95% |