As of 2025-08-08, the Intrinsic Value of Future Innovation Group Inc (4392.T) is 782.87 JPY. This 4392.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 302.00 JPY, the upside of Future Innovation Group Inc is 159.20%.
The range of the Intrinsic Value is 346.54 - 5,563.78 JPY
Based on its market price of 302.00 JPY and our intrinsic valuation, Future Innovation Group Inc (4392.T) is undervalued by 159.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,832.21) - (386.91) | (591.79) | -296.0% |
| DCF (Growth 10y) | 346.54 - 5,563.78 | 782.87 | 159.2% |
| DCF (EBITDA 5y) | 147.19 - 389.17 | 262.46 | -13.1% |
| DCF (EBITDA 10y) | 341.84 - 753.43 | 532.47 | 76.3% |
| Fair Value | -242.96 - -242.96 | -242.96 | -180.45% |
| P/E | (329.45) - (527.70) | (430.03) | -242.4% |
| EV/EBITDA | (15.58) - 277.09 | 111.90 | -62.9% |
| EPV | (275.91) - (340.02) | (307.97) | -202.0% |
| DDM - Stable | (818.84) - (4,371.85) | (2,595.35) | -959.4% |
| DDM - Multi | 218.85 - 935.79 | 357.98 | 18.5% |
| Market Cap (mil) | 9,540.18 |
| Beta | 0.98 |
| Outstanding shares (mil) | 31.59 |
| Enterprise Value (mil) | 12,022.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.12% |
| Cost of Debt | 4.25% |
| WACC | 5.03% |