As of 2025-07-23, the Intrinsic Value of Yamada Servicer Synthetic Office Co Ltd (4351.T) is 440.53 JPY. This 4351.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 847.00 JPY, the upside of Yamada Servicer Synthetic Office Co Ltd is -48.00%.
The range of the Intrinsic Value is 141.53 - 1,506.74 JPY
Based on its market price of 847.00 JPY and our intrinsic valuation, Yamada Servicer Synthetic Office Co Ltd (4351.T) is overvalued by 48.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 141.53 - 1,506.74 | 440.53 | -48.0% |
| DCF (Growth 10y) | 224.13 - 1,665.44 | 542.68 | -35.9% |
| DCF (EBITDA 5y) | (174.88) - (86.44) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (34.58) - 112.93 | 22.95 | -97.3% |
| Fair Value | -25.45 - -25.45 | -25.45 | -103.00% |
| P/E | (51.82) - 281.90 | 90.19 | -89.4% |
| EV/EBITDA | (315.59) - (220.57) | (277.99) | -132.8% |
| EPV | (170.73) - (45.29) | (108.01) | -112.8% |
| DDM - Stable | (49.92) - (147.61) | (98.77) | -111.7% |
| DDM - Multi | 386.04 - 894.62 | 540.23 | -36.2% |
| Market Cap (mil) | 3,616.69 |
| Beta | 0.16 |
| Outstanding shares (mil) | 4.27 |
| Enterprise Value (mil) | 5,169.17 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.12% |
| Cost of Debt | 8.58% |
| WACC | 6.70% |