As of 2025-07-23, the Intrinsic Value of e-Seikatsu Co Ltd (3796.T) is 377.10 JPY. This 3796.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 500.00 JPY, the upside of e-Seikatsu Co Ltd is -24.60%.
The range of the Intrinsic Value is 249.39 - 915.74 JPY
Based on its market price of 500.00 JPY and our intrinsic valuation, e-Seikatsu Co Ltd (3796.T) is overvalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 249.39 - 915.74 | 377.10 | -24.6% |
| DCF (Growth 10y) | 568.26 - 2,209.98 | 883.80 | 76.8% |
| DCF (EBITDA 5y) | 680.38 - 1,130.26 | 889.21 | 77.8% |
| DCF (EBITDA 10y) | 822.85 - 1,407.77 | 1,087.03 | 117.4% |
| Fair Value | -135.77 - -135.77 | -135.77 | -127.15% |
| P/E | (68.32) - 58.42 | (17.70) | -103.5% |
| EV/EBITDA | 446.16 - 823.08 | 616.61 | 23.3% |
| EPV | 95.88 - 110.70 | 103.29 | -79.3% |
| DDM - Stable | (47.31) - (174.57) | (110.94) | -122.2% |
| DDM - Multi | 220.92 - 660.96 | 334.53 | -33.1% |
| Market Cap (mil) | 3,640.00 |
| Beta | 0.33 |
| Outstanding shares (mil) | 7.28 |
| Enterprise Value (mil) | 3,294.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.42% |
| Cost of Debt | 5.00% |
| WACC | 5.89% |