As of 2025-07-08, the Intrinsic Value of Drecom Co Ltd (3793.T) is 1,478.68 JPY. This 3793.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 532.00 JPY, the upside of Drecom Co Ltd is 177.90%.
The range of the Intrinsic Value is 652.15 - 16,546.19 JPY
Based on its market price of 532.00 JPY and our intrinsic valuation, Drecom Co Ltd (3793.T) is undervalued by 177.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,234.76) - (473.78) | (775.77) | -245.8% |
| DCF (Growth 10y) | 652.15 - 16,546.19 | 1,478.68 | 177.9% |
| DCF (EBITDA 5y) | 371.20 - 597.53 | 468.17 | -12.0% |
| DCF (EBITDA 10y) | 765.42 - 1,288.40 | 986.47 | 85.4% |
| Fair Value | -176.48 - -176.48 | -176.48 | -133.17% |
| P/E | (723.56) - (859.80) | (848.86) | -259.6% |
| EV/EBITDA | 80.60 - 273.31 | 165.67 | -68.9% |
| EPV | (212.42) - (320.14) | (266.28) | -150.1% |
| DDM - Stable | (452.50) - (3,985.29) | (2,218.89) | -517.1% |
| DDM - Multi | 401.62 - 2,897.22 | 719.30 | 35.2% |
| Market Cap (mil) | 15,608.88 |
| Beta | 1.04 |
| Outstanding shares (mil) | 29.34 |
| Enterprise Value (mil) | 16,409.65 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.88% |
| Cost of Debt | 5.32% |
| WACC | 6.15% |