As of 2025-05-18, the Intrinsic Value of Makuake Inc (4479.T) is 330.50 JPY. This 4479.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 692.00 JPY, the upside of Makuake Inc is -52.20%.
The range of the Intrinsic Value is 320.08 - 440.83 JPY
Based on its market price of 692.00 JPY and our intrinsic valuation, Makuake Inc (4479.T) is overvalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 320.08 - 440.83 | 330.50 | -52.2% |
| DCF (Growth 10y) | 389.61 - 1,155.74 | 455.94 | -34.1% |
| DCF (EBITDA 5y) | 437.19 - 544.34 | 488.20 | -29.5% |
| DCF (EBITDA 10y) | 442.56 - 559.15 | 496.65 | -28.2% |
| Fair Value | 86.70 - 86.70 | 86.70 | -87.47% |
| P/E | 174.43 - 331.87 | 234.51 | -66.1% |
| EV/EBITDA | 430.59 - 597.90 | 510.85 | -26.2% |
| EPV | (316.04) - (468.08) | (392.06) | -156.7% |
| DDM - Stable | 189.61 - 1,063.72 | 626.66 | -9.4% |
| DDM - Multi | 23.73 - 106.59 | 39.19 | -94.3% |
| Market Cap (mil) | 8,823.00 |
| Beta | 1.05 |
| Outstanding shares (mil) | 12.75 |
| Enterprise Value (mil) | 4,818.07 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.93% |
| Cost of Debt | 5.00% |
| WACC | 5.99% |