As of 2025-07-18, the Intrinsic Value of Kaizen Platform Inc (4170.T) is 57.32 JPY. This 4170.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 213.00 JPY, the upside of Kaizen Platform Inc is -73.10%.
The range of the Intrinsic Value is 23.62 - 69.37 JPY
Based on its market price of 213.00 JPY and our intrinsic valuation, Kaizen Platform Inc (4170.T) is overvalued by 73.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.62 - 69.37 | 57.32 | -73.1% |
| DCF (Growth 10y) | 128.03 - 199.42 | 146.68 | -31.1% |
| DCF (EBITDA 5y) | 180.30 - 244.88 | 199.78 | -6.2% |
| DCF (EBITDA 10y) | 195.73 - 284.75 | 223.69 | 5.0% |
| Fair Value | -28.36 - -28.36 | -28.36 | -113.32% |
| P/E | (98.48) - (94.39) | (99.55) | -146.7% |
| EV/EBITDA | 172.62 - 278.80 | 210.45 | -1.2% |
| EPV | 120.30 - 122.56 | 121.43 | -43.0% |
| DDM - Stable | (47.88) - (148.06) | (97.97) | -146.0% |
| DDM - Multi | 47.62 - 117.52 | 68.15 | -68.0% |
| Market Cap (mil) | 3,621.00 |
| Beta | 0.80 |
| Outstanding shares (mil) | 17.00 |
| Enterprise Value (mil) | 1,687.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.37% |
| Cost of Debt | 4.50% |
| WACC | 8.11% |