As of 2026-04-06, the Intrinsic Value of KnowledgeSuite Inc (3999.T) is 867.80 JPY. This 3999.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 618.00 JPY, the upside of KnowledgeSuite Inc is 40.40%.
The range of the Intrinsic Value is 565.54 - 1,607.29 JPY
Based on its market price of 618.00 JPY and our intrinsic valuation, KnowledgeSuite Inc (3999.T) is undervalued by 40.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 565.54 - 1,607.29 | 867.80 | 40.4% |
| DCF (Growth 10y) | 1,473.18 - 3,725.08 | 2,128.71 | 244.5% |
| DCF (EBITDA 5y) | 388.79 - 550.41 | 472.68 | -23.5% |
| DCF (EBITDA 10y) | 945.46 - 1,285.42 | 1,114.60 | 80.4% |
| Fair Value | 98.88 - 98.88 | 98.88 | -84.00% |
| P/E | 319.59 - 478.10 | 382.30 | -38.1% |
| EV/EBITDA | 43.86 - 201.54 | 115.61 | -81.3% |
| EPV | (306.11) - (341.52) | (323.81) | -152.4% |
| DDM - Stable | 179.63 - 513.61 | 346.62 | -43.9% |
| DDM - Multi | 741.73 - 1,670.44 | 1,029.89 | 66.6% |
| Market Cap (mil) | 4,315.56 |
| Beta | 0.84 |
| Outstanding shares (mil) | 6.98 |
| Enterprise Value (mil) | 5,580.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.59% |
| Cost of Debt | 4.25% |
| WACC | 6.22% |