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