As of 2025-07-08, the Intrinsic Value of Showcase Inc (3909.T) is 172.72 JPY. This 3909.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 334.00 JPY, the upside of Showcase Inc is -48.30%.
The range of the Intrinsic Value is 112.00 - 1,000.44 JPY
Based on its market price of 334.00 JPY and our intrinsic valuation, Showcase Inc (3909.T) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.00 - 1,000.44 | 172.72 | -48.3% |
| DCF (Growth 10y) | 1,084.23 - 14,310.56 | 1,991.63 | 496.3% |
| DCF (EBITDA 5y) | 168.47 - 280.40 | 232.51 | -30.4% |
| DCF (EBITDA 10y) | 410.93 - 656.50 | 544.31 | 63.0% |
| Fair Value | 178.85 - 178.85 | 178.85 | -46.45% |
| P/E | 651.02 - 1,083.83 | 818.24 | 145.0% |
| EV/EBITDA | 534.79 - 1,311.68 | 916.34 | 174.4% |
| EPV | (292.43) - (422.20) | (357.32) | -207.0% |
| DDM - Stable | 529.83 - 3,649.91 | 2,089.87 | 525.7% |
| DDM - Multi | 175.64 - 967.52 | 300.35 | -10.1% |
| Market Cap (mil) | 3,403.46 |
| Beta | 0.60 |
| Outstanding shares (mil) | 10.19 |
| Enterprise Value (mil) | 2,142.12 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.62% |
| Cost of Debt | 4.25% |
| WACC | 5.64% |