As of 2025-05-19, the Intrinsic Value of Space Shower Networks Inc (4838.T) is 736.91 JPY. This 4838.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 518.00 JPY, the upside of Space Shower Networks Inc is 42.30%.
The range of the Intrinsic Value is 593.79 - 1,305.68 JPY
Based on its market price of 518.00 JPY and our intrinsic valuation, Space Shower Networks Inc (4838.T) is undervalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 593.79 - 1,305.68 | 736.91 | 42.3% |
| DCF (Growth 10y) | 663.54 - 1,505.45 | 833.96 | 61.0% |
| DCF (EBITDA 5y) | 562.60 - 767.42 | 619.53 | 19.6% |
| DCF (EBITDA 10y) | 610.91 - 845.09 | 679.21 | 31.1% |
| Fair Value | 46.51 - 46.51 | 46.51 | -91.02% |
| P/E | 164.66 - 337.85 | 244.36 | -52.8% |
| EV/EBITDA | 540.62 - 979.80 | 670.63 | 29.5% |
| EPV | 490.27 - 579.10 | 534.69 | 3.2% |
| DDM - Stable | 105.39 - 539.12 | 322.26 | -37.8% |
| DDM - Multi | 338.89 - 1,244.36 | 521.18 | 0.6% |
| Market Cap (mil) | 8,821.54 |
| Beta | 0.43 |
| Outstanding shares (mil) | 17.03 |
| Enterprise Value (mil) | 3,095.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.87% |
| Cost of Debt | 4.25% |
| WACC | 5.87% |