What is the intrinsic value of 3979.T?

As of 2025-05-19, the Intrinsic Value of Uluru Co Ltd (3979.T) is 2,183.80 JPY. This 3979.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,489.00 JPY, the upside of Uluru Co Ltd is 46.70%.

The range of the Intrinsic Value is 1,859.39 - 2,721.57 JPY

Is 3979.T undervalued or overvalued?

Based on its market price of 1,489.00 JPY and our intrinsic valuation, Uluru Co Ltd (3979.T) is undervalued by 46.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,859.39 - 2,721.57	2,183.80	46.7%
DCF (Growth 10y)	2,066.60 - 3,014.71	2,425.04	62.9%
DCF (EBITDA 5y)	1,950.60 - 2,199.41	2,052.16	37.8%
DCF (EBITDA 10y)	2,142.91 - 2,573.12	2,327.73	56.3%
Fair Value	1,627.64 - 1,627.64	1,627.64	9.31%
P/E	1,201.85 - 2,077.06	1,635.40	9.8%
EV/EBITDA	1,494.77 - 2,402.16	1,675.86	12.5%
EPV	667.50 - 767.89	717.70	-51.8%
DDM - Stable	440.25 - 938.84	689.55	-53.7%
DDM - Multi	1,122.00 - 1,838.16	1,391.32	-6.6%