As of 2025-07-11, the Intrinsic Value of Ivy Cosmetics Corp (4918.T) is 447.02 JPY. This 4918.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 326.00 JPY, the upside of Ivy Cosmetics Corp is 37.10%.
The range of the Intrinsic Value is 305.06 - 988.81 JPY
Based on its market price of 326.00 JPY and our intrinsic valuation, Ivy Cosmetics Corp (4918.T) is undervalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 305.06 - 988.81 | 447.02 | 37.1% |
| DCF (Growth 10y) | 420.62 - 1,356.43 | 615.69 | 88.9% |
| DCF (EBITDA 5y) | 226.44 - 287.73 | 271.29 | -16.8% |
| DCF (EBITDA 10y) | 317.59 - 415.13 | 382.41 | 17.3% |
| Fair Value | 37.15 - 37.15 | 37.15 | -88.61% |
| P/E | 15.46 - 95.39 | 53.15 | -83.7% |
| EV/EBITDA | 118.14 - 649.33 | 379.80 | 16.5% |
| EPV | 579.02 - 760.55 | 669.78 | 105.5% |
| DDM - Stable | 103.65 - 482.40 | 293.02 | -10.1% |
| DDM - Multi | 257.91 - 937.32 | 405.04 | 24.2% |
| Market Cap (mil) | 1,887.54 |
| Beta | 0.57 |
| Outstanding shares (mil) | 5.79 |
| Enterprise Value (mil) | 1,520.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.20% |
| Cost of Debt | 4.25% |
| WACC | 4.98% |