As of 2025-06-03, the Intrinsic Value of iRidge Inc (3917.T) is 713.56 JPY. This 3917.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 529.00 JPY, the upside of iRidge Inc is 34.90%.
The range of the Intrinsic Value is 606.44 - 891.94 JPY
Based on its market price of 529.00 JPY and our intrinsic valuation, iRidge Inc (3917.T) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 606.44 - 891.94 | 713.56 | 34.9% |
| DCF (Growth 10y) | 836.82 - 1,268.69 | 999.28 | 88.9% |
| DCF (EBITDA 5y) | 658.91 - 802.20 | 716.58 | 35.5% |
| DCF (EBITDA 10y) | 805.69 - 1,011.91 | 890.86 | 68.4% |
| Fair Value | -34.03 - -34.03 | -34.03 | -106.43% |
| P/E | (37.24) - 476.97 | 201.17 | -62.0% |
| EV/EBITDA | 469.98 - 749.69 | 528.84 | -0.0% |
| EPV | 198.48 - 211.60 | 205.04 | -61.2% |
| DDM - Stable | (10.75) - (22.77) | (16.76) | -103.2% |
| DDM - Multi | 384.98 - 662.42 | 489.57 | -7.5% |
| Market Cap (mil) | 4,126.20 |
| Beta | 0.74 |
| Outstanding shares (mil) | 7.80 |
| Enterprise Value (mil) | 2,894.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.25% |
| WACC | 6.75% |