As of 2025-07-08, the Intrinsic Value of Havix Corp (3895.T) is 1,087.27 JPY. This 3895.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 449.00 JPY, the upside of Havix Corp is 142.20%.
The range of the Intrinsic Value is 852.14 - 1,582.25 JPY
Based on its market price of 449.00 JPY and our intrinsic valuation, Havix Corp (3895.T) is undervalued by 142.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 852.14 - 1,582.25 | 1,087.27 | 142.2% |
| DCF (Growth 10y) | 877.49 - 1,576.27 | 1,104.27 | 145.9% |
| DCF (EBITDA 5y) | 991.86 - 1,378.52 | 1,189.16 | 164.8% |
| DCF (EBITDA 10y) | 1,020.55 - 1,498.99 | 1,246.52 | 177.6% |
| Fair Value | 2,055.17 - 2,055.17 | 2,055.17 | 357.72% |
| P/E | 864.81 - 1,448.62 | 1,089.52 | 142.7% |
| EV/EBITDA | 816.83 - 1,131.86 | 950.21 | 111.6% |
| EPV | 648.87 - 1,017.28 | 833.08 | 85.5% |
| DDM - Stable | 559.34 - 1,588.54 | 1,073.94 | 139.2% |
| DDM - Multi | 600.83 - 1,410.94 | 851.79 | 89.7% |
| Market Cap (mil) | 3,672.82 |
| Beta | 0.39 |
| Outstanding shares (mil) | 8.18 |
| Enterprise Value (mil) | 2,742.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.97% |
| Cost of Debt | 4.25% |
| WACC | 6.73% |