As of 2025-05-21, the Intrinsic Value of Imura Envelope Co Inc (3955.T) is 1,222.88 JPY. This 3955.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 965.00 JPY, the upside of Imura Envelope Co Inc is 26.70%.
The range of the Intrinsic Value is 1,000.26 - 1,603.63 JPY
Based on its market price of 965.00 JPY and our intrinsic valuation, Imura Envelope Co Inc (3955.T) is undervalued by 26.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,000.26 - 1,603.63 | 1,222.88 | 26.7% |
| DCF (Growth 10y) | 1,067.59 - 1,674.66 | 1,292.75 | 34.0% |
| DCF (EBITDA 5y) | 1,101.43 - 1,542.75 | 1,273.24 | 31.9% |
| DCF (EBITDA 10y) | 1,152.00 - 1,639.06 | 1,343.93 | 39.3% |
| Fair Value | 847.72 - 847.72 | 847.72 | -12.15% |
| P/E | 817.71 - 1,051.95 | 913.18 | -5.4% |
| EV/EBITDA | 916.13 - 1,271.23 | 1,045.20 | 8.3% |
| EPV | 609.93 - 841.45 | 725.69 | -24.8% |
| DDM - Stable | 552.73 - 1,178.38 | 865.55 | -10.3% |
| DDM - Multi | 822.34 - 1,357.87 | 1,023.76 | 6.1% |
| Market Cap (mil) | 10,354.45 |
| Beta | 0.50 |
| Outstanding shares (mil) | 10.73 |
| Enterprise Value (mil) | 9,732.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.24% |
| WACC | 7.05% |