As of 2025-07-21, the Intrinsic Value of Intelligent Wave Inc (4847.T) is 5,128,396,358,362.97 JPY. This 4847.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,079.00 JPY, the upside of Intelligent Wave Inc is 475,291,599,377.60%.
The range of the Intrinsic Value is 3,649,195,167,532.64 - 6,185,646,335,203.03 JPY
Based on its market price of 1,079.00 JPY and our intrinsic valuation, Intelligent Wave Inc (4847.T) is undervalued by 475,291,599,377.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (20,296,701,568,827.73) - (2,557,746,672,783.20) | (4,531,624,905,087.32) | -419983772582.6% |
| DCF (Growth 10y) | (94,225,655,678,380,059,656,192.00) - (837,734,352,002,900,398,440,448.00) | (28,321,488,230,827,638,784.00) | -2.624790382838521e+18% |
| DCF (EBITDA 5y) | 3,649,195,167,532.64 - 6,185,646,335,203.03 | 5,128,396,358,362.97 | 475291599377.6% |
| DCF (EBITDA 10y) | 249,916,592,179,182,470,955,008.00 - 467,951,505,683,959,886,381,056.00 | 367,873,523,386,382,087,618,560.00 | 3.4093931731824104e+22% |
| Fair Value | 857.30 - 857.30 | 857.30 | -20.55% |
| P/E | 805.35 - 1,243,846.61 | 596,656.56 | 55197.2% |
| EV/EBITDA | 797.18 - 792,635.33 | 365,007.07 | 33728.3% |
| EPV | 455.11 - 571.43 | 513.27 | -52.4% |
| DDM - Stable | 744.37 - 7,657.07 | 4,200.72 | 289.3% |
| DDM - Multi | 10,842,413,638,934.13 - 84,481,182,039,986.59 | 19,046,317,388,003.04 | 1765182334284.0% |
| Market Cap (mil) | 28,420.86 |
| Beta | 0.87 |
| Outstanding shares (mil) | 26.34 |
| Enterprise Value (mil) | 23,536.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.85% |
| Cost of Debt | 5.00% |
| WACC | 6.85% |