As of 2025-07-07, the Intrinsic Value of SD Entertainment Inc (4650.T) is 312.83 JPY. This 4650.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 277.00 JPY, the upside of SD Entertainment Inc is 12.90%.
The range of the Intrinsic Value is 153.83 - 883.35 JPY
Based on its market price of 277.00 JPY and our intrinsic valuation, SD Entertainment Inc (4650.T) is undervalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.83 - 883.35 | 312.83 | 12.9% |
| DCF (Growth 10y) | 192.64 - 932.14 | 354.87 | 28.1% |
| DCF (EBITDA 5y) | 228.66 - 386.95 | 288.21 | 4.0% |
| DCF (EBITDA 10y) | 275.31 - 450.42 | 341.18 | 23.2% |
| Fair Value | 52.39 - 52.39 | 52.39 | -81.09% |
| P/E | 197.41 - 246.62 | 219.80 | -20.6% |
| EV/EBITDA | 169.20 - 320.98 | 232.64 | -16.0% |
| EPV | 323.43 - 510.69 | 417.06 | 50.6% |
| DDM - Stable | 97.87 - 360.35 | 229.11 | -17.3% |
| DDM - Multi | 142.25 - 420.75 | 214.26 | -22.6% |
| Market Cap (mil) | 2,493.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 9.00 |
| Enterprise Value (mil) | 2,493.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.03% |
| Cost of Debt | 4.26% |
| WACC | 5.31% |