As of 2026-04-05, the Intrinsic Value of Speee Inc (4499.T) is 249.37 JPY. This 4499.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,730.00 JPY, the upside of Speee Inc is -90.90%.
The range of the Intrinsic Value is 248.59 - 252.35 JPY
Based on its market price of 2,730.00 JPY and our intrinsic valuation, Speee Inc (4499.T) is overvalued by 90.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11,746.05) - (447.53) | (1,124.84) | -141.2% |
| DCF (Growth 10y) | (85.02) - (4,779.30) | (369.88) | -113.5% |
| DCF (EBITDA 5y) | 248.59 - 252.35 | 249.37 | -90.9% |
| DCF (EBITDA 10y) | 236.60 - 316.83 | 265.10 | -90.3% |
| Fair Value | -516.17 - -516.17 | -516.17 | -118.91% |
| P/E | (1,282.17) - (1,833.43) | (1,579.48) | -157.9% |
| EV/EBITDA | 158.59 - 71.99 | 112.15 | -95.9% |
| EPV | 573.29 - 639.84 | 606.56 | -77.8% |
| DDM - Stable | (1,712.58) - (16,929.79) | (9,321.22) | -441.4% |
| DDM - Multi | (123.10) - (948.48) | (218.00) | -108.0% |
| Market Cap (mil) | 31,395.00 |
| Beta | 0.41 |
| Outstanding shares (mil) | 11.50 |
| Enterprise Value (mil) | 26,792.04 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.26% |
| Cost of Debt | 5.50% |
| WACC | 5.96% |