As of 2025-05-20, the Intrinsic Value of NTT Data Intramart Corp (3850.T) is 1,847.99 JPY. This 3850.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,255.00 JPY, the upside of NTT Data Intramart Corp is -43.20%.
The range of the Intrinsic Value is 1,443.00 - 3,149.66 JPY
Based on its market price of 3,255.00 JPY and our intrinsic valuation, NTT Data Intramart Corp (3850.T) is overvalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,443.00 - 3,149.66 | 1,847.99 | -43.2% |
| DCF (Growth 10y) | 1,398.23 - 2,754.33 | 1,723.59 | -47.0% |
| DCF (EBITDA 5y) | 2,173.57 - 3,092.66 | 2,622.19 | -19.4% |
| DCF (EBITDA 10y) | 1,953.26 - 2,843.31 | 2,366.44 | -27.3% |
| Fair Value | 1,962.48 - 1,962.48 | 1,962.48 | -39.71% |
| P/E | 1,598.37 - 2,174.42 | 1,850.11 | -43.2% |
| EV/EBITDA | 2,389.14 - 3,918.36 | 3,134.96 | -3.7% |
| EPV | 1,051.48 - 1,230.31 | 1,140.90 | -64.9% |
| DDM - Stable | 837.27 - 3,455.71 | 2,146.49 | -34.1% |
| DDM - Multi | 854.60 - 2,620.43 | 1,274.57 | -60.8% |
| Market Cap (mil) | 16,144.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 4.96 |
| Enterprise Value (mil) | 13,236.54 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.80% |
| Cost of Debt | 4.25% |
| WACC | 7.79% |