As of 2025-05-16, the Intrinsic Value of Gooddays Holdings Inc (4437.T) is 963.61 JPY. This 4437.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 690.00 JPY, the upside of Gooddays Holdings Inc is 39.70%.
The range of the Intrinsic Value is 794.09 - 1,260.15 JPY
Based on its market price of 690.00 JPY and our intrinsic valuation, Gooddays Holdings Inc (4437.T) is undervalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 794.09 - 1,260.15 | 963.61 | 39.7% |
| DCF (Growth 10y) | 844.57 - 1,315.55 | 1,016.59 | 47.3% |
| DCF (EBITDA 5y) | 761.29 - 922.72 | 854.01 | 23.8% |
| DCF (EBITDA 10y) | 844.56 - 1,064.11 | 959.60 | 39.1% |
| Fair Value | 1,191.22 - 1,191.22 | 1,191.22 | 72.64% |
| P/E | 579.41 - 731.89 | 671.28 | -2.7% |
| EV/EBITDA | 553.89 - 835.69 | 692.08 | 0.3% |
| EPV | 293.97 - 372.12 | 333.04 | -51.7% |
| DDM - Stable | 394.92 - 887.82 | 641.37 | -7.0% |
| DDM - Multi | 486.24 - 870.57 | 625.86 | -9.3% |
| Market Cap (mil) | 4,712.70 |
| Beta | 0.24 |
| Outstanding shares (mil) | 6.83 |
| Enterprise Value (mil) | 3,938.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.14% |
| Cost of Debt | 4.25% |
| WACC | 6.70% |