4290.T
Prestige International Inc
Price:  
600.00 
JPY
Volume:  
363,000.00
Japan | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

4290.T Intrinsic Value

36.30 %
Upside

What is the intrinsic value of 4290.T?

As of 2025-07-11, the Intrinsic Value of Prestige International Inc (4290.T) is 817.73 JPY. This 4290.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 600.00 JPY, the upside of Prestige International Inc is 36.30%.

The range of the Intrinsic Value is 697.93 - 1,015.86 JPY

Is 4290.T undervalued or overvalued?

Based on its market price of 600.00 JPY and our intrinsic valuation, Prestige International Inc (4290.T) is undervalued by 36.30%.

600.00 JPY
Stock Price
817.73 JPY
Intrinsic Value
Intrinsic Value Details

4290.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 697.93 - 1,015.86 817.73 36.3%
DCF (Growth 10y) 859.44 - 1,277.18 1,017.30 69.5%
DCF (EBITDA 5y) 562.17 - 770.51 652.55 8.8%
DCF (EBITDA 10y) 725.09 - 1,006.34 844.56 40.8%
Fair Value 418.70 - 418.70 418.70 -30.22%
P/E 539.69 - 730.62 624.11 4.0%
EV/EBITDA 396.19 - 649.66 528.13 -12.0%
EPV 522.14 - 653.63 587.89 -2.0%
DDM - Stable 313.67 - 667.65 490.66 -18.2%
DDM - Multi 571.92 - 942.20 711.36 18.6%

4290.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 77,208.00
Beta 0.56
Outstanding shares (mil) 128.68
Enterprise Value (mil) 54,121.80
Market risk premium 6.13%
Cost of Equity 7.27%
Cost of Debt 4.25%
WACC 7.26%