As of 2025-07-07, the Intrinsic Value of HITO-Communications Holdings Inc (4433.T) is 1,417.20 JPY. This 4433.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,052.00 JPY, the upside of HITO-Communications Holdings Inc is 34.70%.
The range of the Intrinsic Value is 999.12 - 2,873.94 JPY
Based on its market price of 1,052.00 JPY and our intrinsic valuation, HITO-Communications Holdings Inc (4433.T) is undervalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 999.12 - 2,873.94 | 1,417.20 | 34.7% |
| DCF (Growth 10y) | 1,004.70 - 2,659.36 | 1,375.73 | 30.8% |
| DCF (EBITDA 5y) | 791.08 - 901.35 | 864.23 | -17.8% |
| DCF (EBITDA 10y) | 839.92 - 975.28 | 920.56 | -12.5% |
| Fair Value | -6.15 - -6.15 | -6.15 | -100.58% |
| P/E | (15.17) - 584.87 | 275.93 | -73.8% |
| EV/EBITDA | 799.73 - 1,351.30 | 1,073.96 | 2.1% |
| EPV | 2,272.37 - 2,829.30 | 2,550.84 | 142.5% |
| DDM - Stable | (12.24) - (37.80) | (25.02) | -102.4% |
| DDM - Multi | 502.29 - 1,209.12 | 710.08 | -32.5% |
| Market Cap (mil) | 18,830.80 |
| Beta | 0.48 |
| Outstanding shares (mil) | 17.90 |
| Enterprise Value (mil) | 15,493.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.98% |
| Cost of Debt | 4.25% |
| WACC | 6.10% |