As of 2025-05-22, the Intrinsic Value of Gunosy Inc (6047.T) is 643.23 JPY. This 6047.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 592.00 JPY, the upside of Gunosy Inc is 8.70%.
The range of the Intrinsic Value is 488.99 - 1,407.97 JPY
Based on its market price of 592.00 JPY and our intrinsic valuation, Gunosy Inc (6047.T) is undervalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 488.99 - 1,407.97 | 643.23 | 8.7% |
| DCF (Growth 10y) | 495.77 - 1,328.30 | 636.48 | 7.5% |
| DCF (EBITDA 5y) | 295.65 - 301.77 | 297.87 | -49.7% |
| DCF (EBITDA 10y) | 341.39 - 354.55 | 347.00 | -41.4% |
| Fair Value | -14.03 - -14.03 | -14.03 | -102.37% |
| P/E | (67.72) - (85.06) | (78.20) | -113.2% |
| EV/EBITDA | 246.62 - 459.36 | 337.11 | -43.1% |
| EPV | 292.70 - 313.91 | 303.30 | -48.8% |
| DDM - Stable | (20.38) - (70.56) | (45.47) | -107.7% |
| DDM - Multi | (126.55) - (350.22) | (187.02) | -131.6% |
| Market Cap (mil) | 14,350.08 |
| Beta | 1.22 |
| Outstanding shares (mil) | 24.24 |
| Enterprise Value (mil) | 8,654.08 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.11% |
| Cost of Debt | 5.00% |
| WACC | 6.53% |