As of 2025-07-08, the Intrinsic Value of Base Inc (4477.T) is 634.53 JPY. This 4477.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 390.00 JPY, the upside of Base Inc is 62.70%.
The range of the Intrinsic Value is 552.55 - 756.01 JPY
Based on its market price of 390.00 JPY and our intrinsic valuation, Base Inc (4477.T) is undervalued by 62.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 552.55 - 756.01 | 634.53 | 62.7% |
| DCF (Growth 10y) | 463.12 - 589.82 | 514.75 | 32.0% |
| DCF (EBITDA 5y) | 253.01 - 259.78 | 256.34 | -34.3% |
| DCF (EBITDA 10y) | 337.87 - 358.41 | 347.78 | -10.8% |
| Fair Value | 75.58 - 75.58 | 75.58 | -80.62% |
| P/E | 57.90 - 115.73 | 82.31 | -78.9% |
| EV/EBITDA | 244.57 - 265.89 | 250.34 | -35.8% |
| EPV | 167.03 - 158.70 | 162.87 | -58.2% |
| DDM - Stable | 25.10 - 47.76 | 36.43 | -90.7% |
| DDM - Multi | (8.24) - (12.64) | (10.01) | -102.6% |
| Market Cap (mil) | 45,949.80 |
| Beta | 1.10 |
| Outstanding shares (mil) | 117.82 |
| Enterprise Value (mil) | 22,967.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.42% |
| Cost of Debt | 4.25% |
| WACC | 9.34% |