As of 2025-06-20, the Intrinsic Value of DesignOne Japan Inc (6048.T) is (356.60) JPY. This 6048.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.00 JPY, the upside of DesignOne Japan Inc is -439.60%.
The range of the Intrinsic Value is (2,650.27) - (151.52) JPY
Based on its market price of 105.00 JPY and our intrinsic valuation, DesignOne Japan Inc (6048.T) is overvalued by 439.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,650.27) - (151.52) | (356.60) | -439.6% |
| DCF (Growth 10y) | (123.75) - (2,065.46) | (284.20) | -370.7% |
| DCF (EBITDA 5y) | (6.14) - (70.16) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (17.92) - (73.82) | (1,234.50) | -123450.0% |
| Fair Value | -74.54 - -74.54 | -74.54 | -170.99% |
| P/E | (343.78) - (366.73) | (358.91) | -441.8% |
| EV/EBITDA | (11.90) - (19.08) | (25.42) | -124.2% |
| EPV | 176.64 - 195.84 | 186.24 | 77.4% |
| DDM - Stable | (238.58) - (2,680.16) | (1,459.38) | -1489.9% |
| DDM - Multi | (175.74) - (1,530.10) | (314.85) | -399.9% |
| Market Cap (mil) | 1,596.00 |
| Beta | 1.35 |
| Outstanding shares (mil) | 15.20 |
| Enterprise Value (mil) | -252.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.44% |
| Cost of Debt | 5.50% |
| WACC | 6.32% |