As of 2025-07-07, the Intrinsic Value of Shift Inc (3697.T) is 1,453.12 JPY. This 3697.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,714.50 JPY, the upside of Shift Inc is -15.20%.
The range of the Intrinsic Value is 895.40 - 4,434.17 JPY
Based on its market price of 1,714.50 JPY and our intrinsic valuation, Shift Inc (3697.T) is overvalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 895.40 - 4,434.17 | 1,453.12 | -15.2% |
| DCF (Growth 10y) | 1,812.86 - 9,206.38 | 2,981.99 | 73.9% |
| DCF (EBITDA 5y) | 976.30 - 1,545.67 | 1,215.46 | -29.1% |
| DCF (EBITDA 10y) | 1,676.84 - 2,800.93 | 2,138.95 | 24.8% |
| Fair Value | 620.84 - 620.84 | 620.84 | -63.79% |
| P/E | 542.86 - 620.61 | 575.46 | -66.4% |
| EV/EBITDA | 465.86 - 887.56 | 610.53 | -64.4% |
| EPV | 321.75 - 450.10 | 385.93 | -77.5% |
| DDM - Stable | 304.80 - 2,020.58 | 1,162.69 | -32.2% |
| DDM - Multi | 1,031.39 - 5,386.30 | 1,738.94 | 1.4% |
| Market Cap (mil) | 458,628.75 |
| Beta | 1.29 |
| Outstanding shares (mil) | 267.50 |
| Enterprise Value (mil) | 447,266.75 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.25% |
| WACC | 6.82% |