As of 2025-07-20, the Intrinsic Value of Metalart Corp (5644.T) is 13,128.01 JPY. This 5644.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,540.00 JPY, the upside of Metalart Corp is 270.80%.
The range of the Intrinsic Value is 11,102.42 - 16,393.33 JPY
Based on its market price of 3,540.00 JPY and our intrinsic valuation, Metalart Corp (5644.T) is undervalued by 270.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,102.42 - 16,393.33 | 13,128.01 | 270.8% |
| DCF (Growth 10y) | 11,385.35 - 16,322.52 | 13,286.55 | 275.3% |
| DCF (EBITDA 5y) | 6,059.60 - 9,952.97 | 7,346.21 | 107.5% |
| DCF (EBITDA 10y) | 7,861.81 - 11,565.00 | 9,107.37 | 157.3% |
| Fair Value | 15,184.34 - 15,184.34 | 15,184.34 | 328.94% |
| P/E | 4,372.75 - 6,040.05 | 5,544.60 | 56.6% |
| EV/EBITDA | 3,291.47 - 7,777.09 | 4,636.92 | 31.0% |
| EPV | 6,511.79 - 8,156.36 | 7,334.08 | 107.2% |
| DDM - Stable | 4,570.15 - 9,434.25 | 7,002.18 | 97.8% |
| DDM - Multi | 6,466.67 - 10,638.09 | 8,064.62 | 127.8% |
| Market Cap (mil) | 11,186.40 |
| Beta | 0.92 |
| Outstanding shares (mil) | 3.16 |
| Enterprise Value (mil) | 5,976.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.25% |
| WACC | 6.83% |