What is the intrinsic value of 3907.T?

As of 2026-04-03, the Intrinsic Value of Silicon Studio Corp (3907.T) is 1,159.74 JPY. This 3907.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 679.00 JPY, the upside of Silicon Studio Corp is 70.80%.

The range of the Intrinsic Value is 1,019.30 - 1,383.45 JPY

Is 3907.T undervalued or overvalued?

Based on its market price of 679.00 JPY and our intrinsic valuation, Silicon Studio Corp (3907.T) is undervalued by 70.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,019.30 - 1,383.45	1,159.74	70.8%
DCF (Growth 10y)	1,042.74 - 1,382.60	1,174.60	73.0%
DCF (EBITDA 5y)	849.99 - 1,032.92	933.62	37.5%
DCF (EBITDA 10y)	941.69 - 1,143.23	1,032.04	52.0%
Fair Value	345.12 - 345.12	345.12	-49.17%
P/E	888.73 - 1,468.82	1,162.45	71.2%
EV/EBITDA	763.64 - 1,052.49	914.54	34.7%
EPV	1,061.69 - 1,269.30	1,165.49	71.6%
DDM - Stable	565.18 - 1,163.36	864.27	27.3%
DDM - Multi	516.82 - 858.27	647.84	-4.6%