As of 2025-07-21, the Intrinsic Value of Property Data Bank Inc (4389.T) is 1,179.28 JPY. This 4389.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 960.00 JPY, the upside of Property Data Bank Inc is 22.80%.
The range of the Intrinsic Value is 926.81 - 1,771.65 JPY
Based on its market price of 960.00 JPY and our intrinsic valuation, Property Data Bank Inc (4389.T) is undervalued by 22.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 926.81 - 1,771.65 | 1,179.28 | 22.8% |
| DCF (Growth 10y) | 1,164.06 - 2,251.87 | 1,491.61 | 55.4% |
| DCF (EBITDA 5y) | 1,053.73 - 1,632.26 | 1,234.10 | 28.6% |
| DCF (EBITDA 10y) | 1,251.28 - 2,000.40 | 1,494.16 | 55.6% |
| Fair Value | 1,336.27 - 1,336.27 | 1,336.27 | 39.19% |
| P/E | 1,071.15 - 1,623.84 | 1,302.93 | 35.7% |
| EV/EBITDA | 903.34 - 1,583.80 | 1,175.94 | 22.5% |
| EPV | 629.61 - 802.36 | 715.98 | -25.4% |
| DDM - Stable | 449.38 - 1,360.45 | 904.91 | -5.7% |
| DDM - Multi | 676.36 - 1,598.90 | 951.45 | -0.9% |
| Market Cap (mil) | 11,395.20 |
| Beta | 0.69 |
| Outstanding shares (mil) | 11.87 |
| Enterprise Value (mil) | 8,725.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.93% |
| Cost of Debt | 4.25% |
| WACC | 7.93% |