As of 2025-07-20, the Intrinsic Value of Adjuvant Cosme Japan Co Ltd (4929.T) is 449.52 JPY. This 4929.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 787.00 JPY, the upside of Adjuvant Cosme Japan Co Ltd is -42.90%.
The range of the Intrinsic Value is 384.51 - 687.55 JPY
Based on its market price of 787.00 JPY and our intrinsic valuation, Adjuvant Cosme Japan Co Ltd (4929.T) is overvalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 384.51 - 687.55 | 449.52 | -42.9% |
| DCF (Growth 10y) | 392.42 - 682.18 | 454.94 | -42.2% |
| DCF (EBITDA 5y) | 389.63 - 443.87 | 424.29 | -46.1% |
| DCF (EBITDA 10y) | 401.53 - 464.26 | 438.91 | -44.2% |
| Fair Value | 126.64 - 126.64 | 126.64 | -83.91% |
| P/E | 64.94 - 227.39 | 136.50 | -82.7% |
| EV/EBITDA | 419.49 - 522.23 | 474.73 | -39.7% |
| EPV | 552.91 - 653.06 | 602.99 | -23.4% |
| DDM - Stable | 72.46 - 342.02 | 207.24 | -73.7% |
| DDM - Multi | 301.35 - 880.34 | 425.98 | -45.9% |
| Market Cap (mil) | 6,327.48 |
| Beta | 0.16 |
| Outstanding shares (mil) | 8.04 |
| Enterprise Value (mil) | 4,133.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.11% |
| Cost of Debt | 5.00% |
| WACC | 5.10% |