What is the intrinsic value of 4752.T?

As of 2025-05-18, the Intrinsic Value of Showa System Engineering Corp (4752.T) is 3,150.52 JPY. This 4752.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,397.00 JPY, the upside of Showa System Engineering Corp is 125.50%.

The range of the Intrinsic Value is 2,734.40 - 3,903.17 JPY

Is 4752.T undervalued or overvalued?

Based on its market price of 1,397.00 JPY and our intrinsic valuation, Showa System Engineering Corp (4752.T) is undervalued by 125.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,734.40 - 3,903.17	3,150.52	125.5%
DCF (Growth 10y)	3,052.08 - 4,430.71	3,544.89	153.7%
DCF (EBITDA 5y)	1,944.25 - 2,452.30	2,176.20	55.8%
DCF (EBITDA 10y)	2,394.45 - 3,019.42	2,667.18	90.9%
Fair Value	2,134.22 - 2,134.22	2,134.22	52.77%
P/E	2,129.93 - 3,139.34	2,424.93	73.6%
EV/EBITDA	1,484.59 - 2,394.96	1,990.15	42.5%
EPV	2,292.01 - 2,871.36	2,581.68	84.8%
DDM - Stable	991.07 - 2,305.51	1,648.29	18.0%
DDM - Multi	1,361.48 - 2,484.25	1,760.64	26.0%