What is the intrinsic value of 4769.T?

As of 2025-06-02, the Intrinsic Value of Information Creative Co Ltd (4769.T) is 1,470.52 JPY. This 4769.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,006.00 JPY, the upside of Information Creative Co Ltd is 46.20%.

The range of the Intrinsic Value is 1,242.06 - 1,906.11 JPY

Is 4769.T undervalued or overvalued?

Based on its market price of 1,006.00 JPY and our intrinsic valuation, Information Creative Co Ltd (4769.T) is undervalued by 46.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,242.06 - 1,906.11	1,470.52	46.2%
DCF (Growth 10y)	1,289.10 - 1,935.68	1,512.37	50.3%
DCF (EBITDA 5y)	824.32 - 1,050.74	911.75	-9.4%
DCF (EBITDA 10y)	943.21 - 1,175.45	1,033.17	2.7%
Fair Value	358.81 - 358.81	358.81	-64.33%
P/E	722.99 - 1,018.37	856.72	-14.8%
EV/EBITDA	699.59 - 1,043.35	868.74	-13.6%
EPV	1,173.29 - 1,424.44	1,298.86	29.1%
DDM - Stable	584.78 - 1,635.15	1,109.96	10.3%
DDM - Multi	633.66 - 1,362.36	863.13	-14.2%