As of 2025-07-08, the Intrinsic Value of I-mobile Co Ltd (6535.T) is 1,380.98 JPY. This 6535.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 652.00 JPY, the upside of I-mobile Co Ltd is 111.80%.
The range of the Intrinsic Value is 1,209.83 - 1,648.35 JPY
Based on its market price of 652.00 JPY and our intrinsic valuation, I-mobile Co Ltd (6535.T) is undervalued by 111.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,209.83 - 1,648.35 | 1,380.98 | 111.8% |
| DCF (Growth 10y) | 1,483.68 - 2,049.73 | 1,705.31 | 161.6% |
| DCF (EBITDA 5y) | 982.20 - 1,133.92 | 1,031.75 | 58.2% |
| DCF (EBITDA 10y) | 1,252.44 - 1,483.71 | 1,336.56 | 105.0% |
| Fair Value | 621.39 - 621.39 | 621.39 | -4.69% |
| P/E | 844.70 - 1,819.04 | 1,208.13 | 85.3% |
| EV/EBITDA | 723.62 - 908.33 | 810.42 | 24.3% |
| EPV | 923.93 - 1,091.44 | 1,007.69 | 54.6% |
| DDM - Stable | 268.00 - 558.48 | 413.24 | -36.6% |
| DDM - Multi | 467.60 - 758.27 | 578.40 | -11.3% |
| Market Cap (mil) | 37,913.80 |
| Beta | 0.83 |
| Outstanding shares (mil) | 58.15 |
| Enterprise Value (mil) | 16,221.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.00% |
| WACC | 6.95% |