As of 2025-08-06, the Intrinsic Value of GameWith Inc (6552.T) is 228.78 JPY. This 6552.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.00 JPY, the upside of GameWith Inc is 7.90%.
The range of the Intrinsic Value is 183.79 - 390.82 JPY
Based on its market price of 212.00 JPY and our intrinsic valuation, GameWith Inc (6552.T) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.79 - 390.82 | 228.78 | 7.9% |
| DCF (Growth 10y) | 249.60 - 630.89 | 332.90 | 57.0% |
| DCF (EBITDA 5y) | 178.79 - 210.02 | 194.66 | -8.2% |
| DCF (EBITDA 10y) | 230.60 - 300.50 | 263.24 | 24.2% |
| Fair Value | -64.26 - -64.26 | -64.26 | -130.31% |
| P/E | (255.48) - (259.08) | (257.99) | -221.7% |
| EV/EBITDA | 63.77 - 63.31 | 57.79 | -72.7% |
| EPV | 166.54 - 198.88 | 182.71 | -13.8% |
| DDM - Stable | (109.61) - (502.24) | (305.93) | -244.3% |
| DDM - Multi | 68.00 - 257.64 | 109.49 | -48.4% |
| Market Cap (mil) | 3,890.20 |
| Beta | 1.68 |
| Outstanding shares (mil) | 18.35 |
| Enterprise Value (mil) | 1,792.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.26% |
| Cost of Debt | 5.50% |
| WACC | 8.20% |