As of 2026-04-06, the Intrinsic Value of Internet Infinity Inc (6545.T) is 1,075.21 JPY. This 6545.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 758.00 JPY, the upside of Internet Infinity Inc is 41.80%.
The range of the Intrinsic Value is 864.55 - 1,452.66 JPY
Based on its market price of 758.00 JPY and our intrinsic valuation, Internet Infinity Inc (6545.T) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 864.55 - 1,452.66 | 1,075.21 | 41.8% |
| DCF (Growth 10y) | 1,087.01 - 1,822.46 | 1,351.20 | 78.3% |
| DCF (EBITDA 5y) | 821.01 - 1,068.70 | 942.45 | 24.3% |
| DCF (EBITDA 10y) | 1,050.57 - 1,412.71 | 1,221.38 | 61.1% |
| Fair Value | 1,423.45 - 1,423.45 | 1,423.45 | 87.79% |
| P/E | 661.52 - 1,137.62 | 807.25 | 6.5% |
| EV/EBITDA | 761.72 - 1,123.00 | 891.04 | 17.6% |
| EPV | 704.27 - 970.82 | 837.55 | 10.5% |
| DDM - Stable | 475.14 - 1,099.90 | 787.52 | 3.9% |
| DDM - Multi | 617.99 - 1,127.49 | 799.73 | 5.5% |
| Market Cap (mil) | 4,115.94 |
| Beta | 0.08 |
| Outstanding shares (mil) | 5.43 |
| Enterprise Value (mil) | 3,721.03 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.25% |
| WACC | 5.86% |