What is the intrinsic value of 5690.T?

As of 2025-07-03, the Intrinsic Value of Rever Holdings Corp (5690.T) is 3,268.43 JPY. This 5690.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,492.00 JPY, the upside of Rever Holdings Corp is 119.10%.

The range of the Intrinsic Value is 2,665.37 - 4,304.41 JPY

Is 5690.T undervalued or overvalued?

Based on its market price of 1,492.00 JPY and our intrinsic valuation, Rever Holdings Corp (5690.T) is undervalued by 119.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,665.37 - 4,304.41	3,268.43	119.1%
DCF (Growth 10y)	2,908.46 - 4,592.93	3,531.48	136.7%
DCF (EBITDA 5y)	2,016.59 - 2,675.80	2,337.05	56.6%
DCF (EBITDA 10y)	2,392.62 - 3,162.38	2,752.31	84.5%
Fair Value	988.30 - 988.30	988.30	-33.76%
P/E	2,268.95 - 3,547.79	2,822.61	89.2%
EV/EBITDA	1,543.26 - 2,486.76	1,980.09	32.7%
EPV	824.49 - 1,091.48	957.99	-35.8%
DDM - Stable	1,447.51 - 3,204.34	2,325.92	55.9%
DDM - Multi	1,777.29 - 3,130.36	2,273.56	52.4%