As of 2025-05-16, the Intrinsic Value of Showcase Inc (3909.T) is 1,349.71 JPY. This 3909.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 320.00 JPY, the upside of Showcase Inc is 321.80%.
The range of the Intrinsic Value is 625.94 - 13,528.21 JPY
Based on its market price of 320.00 JPY and our intrinsic valuation, Showcase Inc (3909.T) is undervalued by 321.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (110.37) - 308.54 | (87.21) | -127.3% |
| DCF (Growth 10y) | 625.94 - 13,528.21 | 1,349.71 | 321.8% |
| DCF (EBITDA 5y) | 43.59 - 89.96 | 69.86 | -78.2% |
| DCF (EBITDA 10y) | 326.23 - 487.26 | 409.02 | 27.8% |
| Fair Value | -364.45 - -364.45 | -364.45 | -213.89% |
| P/E | (1,950.56) - (1,530.71) | (1,634.58) | -610.8% |
| EV/EBITDA | 1.81 - 60.22 | 22.14 | -93.1% |
| EPV | (432.54) - (610.09) | (521.32) | -262.9% |
| DDM - Stable | (1,061.33) - (7,203.09) | (4,132.22) | -1391.3% |
| DDM - Multi | 159.35 - 870.49 | 272.74 | -14.8% |
| Market Cap (mil) | 3,260.80 |
| Beta | 0.61 |
| Outstanding shares (mil) | 10.19 |
| Enterprise Value (mil) | 3,900.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.67% |
| Cost of Debt | 5.50% |
| WACC | 6.03% |