As of 2025-05-19, the Intrinsic Value of Livesense Inc (6054.T) is 253.27 JPY. This 6054.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.00 JPY, the upside of Livesense Inc is 80.90%.
The range of the Intrinsic Value is 228.91 - 296.48 JPY
Based on its market price of 140.00 JPY and our intrinsic valuation, Livesense Inc (6054.T) is undervalued by 80.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.91 - 296.48 | 253.27 | 80.9% |
| DCF (Growth 10y) | 238.85 - 309.86 | 264.61 | 89.0% |
| DCF (EBITDA 5y) | 208.61 - 231.34 | 219.11 | 56.5% |
| DCF (EBITDA 10y) | 226.42 - 259.14 | 241.01 | 72.1% |
| Fair Value | 35.04 - 35.04 | 35.04 | -74.97% |
| P/E | 132.17 - 183.36 | 153.88 | 9.9% |
| EV/EBITDA | 190.51 - 206.66 | 198.23 | 41.6% |
| EPV | 247.01 - 302.15 | 274.58 | 96.1% |
| DDM - Stable | 48.37 - 110.44 | 79.41 | -43.3% |
| DDM - Multi | 79.54 - 150.93 | 105.14 | -24.9% |
| Market Cap (mil) | 3,942.40 |
| Beta | 0.63 |
| Outstanding shares (mil) | 28.16 |
| Enterprise Value (mil) | 36.32 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.43% |
| Cost of Debt | 5.00% |
| WACC | 8.41% |