As of 2025-07-07, the Intrinsic Value of J Escom Holdings Inc (3779.T) is 804.33 JPY. This 3779.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.00 JPY, the upside of J Escom Holdings Inc is 349.30%.
The range of the Intrinsic Value is 629.37 - 1,170.19 JPY
Based on its market price of 179.00 JPY and our intrinsic valuation, J Escom Holdings Inc (3779.T) is undervalued by 349.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 629.37 - 1,170.19 | 804.33 | 349.3% |
| DCF (Growth 10y) | 672.05 - 1,225.98 | 852.21 | 376.1% |
| DCF (EBITDA 5y) | 461.82 - 615.71 | 545.56 | 204.8% |
| DCF (EBITDA 10y) | 543.63 - 735.36 | 639.17 | 257.1% |
| Fair Value | 414.34 - 414.34 | 414.34 | 131.47% |
| P/E | 269.46 - 589.13 | 483.23 | 170.0% |
| EV/EBITDA | 360.33 - 487.04 | 425.86 | 137.9% |
| EPV | 7.33 - (52.70) | (22.68) | -112.7% |
| DDM - Stable | 246.71 - 682.51 | 464.61 | 159.6% |
| DDM - Multi | 244.35 - 569.00 | 346.78 | 93.7% |
| Market Cap (mil) | 2,071.03 |
| Beta | 0.88 |
| Outstanding shares (mil) | 11.57 |
| Enterprise Value (mil) | 918.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.15% |
| Cost of Debt | 4.25% |
| WACC | 6.26% |