As of 2025-05-21, the Intrinsic Value of Silver Egg Technology Co Ltd (3961.T) is 785.51 JPY. This 3961.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 634.00 JPY, the upside of Silver Egg Technology Co Ltd is 23.90%.
The range of the Intrinsic Value is 613.18 - 2,983.55 JPY
Based on its market price of 634.00 JPY and our intrinsic valuation, Silver Egg Technology Co Ltd (3961.T) is undervalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 613.18 - 2,983.55 | 785.51 | 23.9% |
| DCF (Growth 10y) | 631.92 - 2,949.62 | 801.06 | 26.4% |
| DCF (EBITDA 5y) | 454.79 - 480.01 | 461.22 | -27.3% |
| DCF (EBITDA 10y) | 484.90 - 512.84 | 492.81 | -22.3% |
| Fair Value | 254.24 - 254.24 | 254.24 | -59.90% |
| P/E | 170.46 - 233.29 | 186.59 | -70.6% |
| EV/EBITDA | 442.52 - 545.81 | 491.35 | -22.5% |
| EPV | 1,429.54 - 1,662.71 | 1,546.13 | 143.9% |
| DDM - Stable | 112.24 - 491.53 | 301.88 | -52.4% |
| DDM - Multi | 123.49 - 429.36 | 192.89 | -69.6% |
| Market Cap (mil) | 1,889.32 |
| Beta | 0.99 |
| Outstanding shares (mil) | 2.98 |
| Enterprise Value (mil) | 709.89 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.60% |
| Cost of Debt | 5.00% |
| WACC | 5.30% |