As of 2025-07-21, the Intrinsic Value of Environmental Control Center Co Ltd (4657.T) is 442.97 JPY. This 4657.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 417.00 JPY, the upside of Environmental Control Center Co Ltd is 6.20%.
The range of the Intrinsic Value is 233.75 - 1,010.06 JPY
Based on its market price of 417.00 JPY and our intrinsic valuation, Environmental Control Center Co Ltd (4657.T) is undervalued by 6.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 233.75 - 1,010.06 | 442.97 | 6.2% |
| DCF (Growth 10y) | 419.30 - 1,435.81 | 694.50 | 66.5% |
| DCF (EBITDA 5y) | 412.81 - 796.17 | 584.79 | 40.2% |
| DCF (EBITDA 10y) | 546.63 - 1,036.72 | 760.76 | 82.4% |
| Fair Value | 932.24 - 932.24 | 932.24 | 123.56% |
| P/E | 410.19 - 626.04 | 447.75 | 7.4% |
| EV/EBITDA | 277.28 - 801.48 | 476.28 | 14.2% |
| EPV | 252.97 - 452.63 | 352.80 | -15.4% |
| DDM - Stable | 279.71 - 820.41 | 550.06 | 31.9% |
| DDM - Multi | 469.61 - 1,049.21 | 646.39 | 55.0% |
| Market Cap (mil) | 1,997.43 |
| Beta | 0.74 |
| Outstanding shares (mil) | 4.79 |
| Enterprise Value (mil) | 3,374.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 6.29% |