As of 2025-07-07, the Intrinsic Value of Brangista Inc (6176.T) is 915.47 JPY. This 6176.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 640.00 JPY, the upside of Brangista Inc is 43.00%.
The range of the Intrinsic Value is 733.14 - 1,243.99 JPY
Based on its market price of 640.00 JPY and our intrinsic valuation, Brangista Inc (6176.T) is undervalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 733.14 - 1,243.99 | 915.47 | 43.0% |
| DCF (Growth 10y) | 953.74 - 1,631.16 | 1,196.20 | 86.9% |
| DCF (EBITDA 5y) | 648.54 - 789.95 | 708.24 | 10.7% |
| DCF (EBITDA 10y) | 833.32 - 1,067.59 | 933.92 | 45.9% |
| Fair Value | 1,063.12 - 1,063.12 | 1,063.12 | 66.11% |
| P/E | 621.71 - 792.66 | 707.15 | 10.5% |
| EV/EBITDA | 416.97 - 507.94 | 444.93 | -30.5% |
| EPV | 405.83 - 575.67 | 490.75 | -23.3% |
| DDM - Stable | 347.59 - 809.38 | 578.49 | -9.6% |
| DDM - Multi | 595.83 - 1,123.56 | 783.12 | 22.4% |
| Market Cap (mil) | 9,331.20 |
| Beta | 0.94 |
| Outstanding shares (mil) | 14.58 |
| Enterprise Value (mil) | 8,556.11 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.15% |
| Cost of Debt | 4.25% |
| WACC | 6.96% |