As of 2025-05-16, the Intrinsic Value of InfoNet Inc (4444.T) is 971.98 JPY. This 4444.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 822.00 JPY, the upside of InfoNet Inc is 18.20%.
The range of the Intrinsic Value is 692.16 - 1,774.52 JPY
Based on its market price of 822.00 JPY and our intrinsic valuation, InfoNet Inc (4444.T) is undervalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 692.16 - 1,774.52 | 971.98 | 18.2% |
| DCF (Growth 10y) | 775.56 - 1,888.83 | 1,066.16 | 29.7% |
| DCF (EBITDA 5y) | 724.99 - 878.18 | 809.40 | -1.5% |
| DCF (EBITDA 10y) | 816.73 - 1,071.26 | 943.35 | 14.8% |
| Fair Value | 696.72 - 696.72 | 696.72 | -15.24% |
| P/E | 449.80 - 829.91 | 668.57 | -18.7% |
| EV/EBITDA | 779.07 - 1,180.21 | 908.65 | 10.5% |
| EPV | 523.15 - 787.16 | 655.16 | -20.3% |
| DDM - Stable | 219.86 - 776.04 | 497.95 | -39.4% |
| DDM - Multi | 515.92 - 1,453.13 | 765.83 | -6.8% |
| Market Cap (mil) | 1,676.88 |
| Beta | 0.28 |
| Outstanding shares (mil) | 2.04 |
| Enterprise Value (mil) | 1,576.63 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.05% |
| Cost of Debt | 4.25% |
| WACC | 7.40% |