As of 2025-05-16, the Intrinsic Value of Rentracks Co Ltd (6045.T) is 1,523.77 JPY. This 6045.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 971.00 JPY, the upside of Rentracks Co Ltd is 56.90%.
The range of the Intrinsic Value is 1,078.44 - 3,142.22 JPY
Based on its market price of 971.00 JPY and our intrinsic valuation, Rentracks Co Ltd (6045.T) is undervalued by 56.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,078.44 - 3,142.22 | 1,523.77 | 56.9% |
| DCF (Growth 10y) | 1,170.65 - 3,213.64 | 1,613.80 | 66.2% |
| DCF (EBITDA 5y) | 588.28 - 874.09 | 682.97 | -29.7% |
| DCF (EBITDA 10y) | 727.45 - 1,023.87 | 827.42 | -14.8% |
| Fair Value | 1,953.17 - 1,953.17 | 1,953.17 | 101.15% |
| P/E | 722.34 - 1,271.90 | 959.22 | -1.2% |
| EV/EBITDA | 528.22 - 1,162.24 | 736.24 | -24.2% |
| EPV | 1,236.91 - 1,590.94 | 1,413.92 | 45.6% |
| DDM - Stable | 854.07 - 3,086.23 | 1,970.15 | 102.9% |
| DDM - Multi | 571.33 - 1,561.84 | 831.49 | -14.4% |
| Market Cap (mil) | 7,748.58 |
| Beta | 1.19 |
| Outstanding shares (mil) | 7.98 |
| Enterprise Value (mil) | 5,956.99 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.34% |
| Cost of Debt | 4.25% |
| WACC | 5.09% |