As of 2025-05-15, the Intrinsic Value of Collabos Corp (3908.T) is 587.36 JPY. This 3908.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 289.00 JPY, the upside of Collabos Corp is 103.20%.
The range of the Intrinsic Value is 523.23 - 691.00 JPY
Based on its market price of 289.00 JPY and our intrinsic valuation, Collabos Corp (3908.T) is undervalued by 103.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 523.23 - 691.00 | 587.36 | 103.2% |
| DCF (Growth 10y) | 578.97 - 770.76 | 652.59 | 125.8% |
| DCF (EBITDA 5y) | 637.22 - 965.63 | 777.21 | 168.9% |
| DCF (EBITDA 10y) | 656.00 - 984.99 | 792.52 | 174.2% |
| Fair Value | 145.51 - 145.51 | 145.51 | -49.65% |
| P/E | 434.98 - 666.42 | 568.16 | 96.6% |
| EV/EBITDA | 471.95 - 850.25 | 663.65 | 129.6% |
| EPV | 109.37 - 75.21 | 92.29 | -68.1% |
| DDM - Stable | 207.90 - 439.69 | 323.80 | 12.0% |
| DDM - Multi | 205.01 - 355.01 | 261.53 | -9.5% |
| Market Cap (mil) | 1,439.22 |
| Beta | 0.53 |
| Outstanding shares (mil) | 4.98 |
| Enterprise Value (mil) | 417.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 7.24% |