As of 2026-04-04, the Intrinsic Value of Geniee Inc (6562.T) is 3,055.51 JPY. This 6562.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 891.00 JPY, the upside of Geniee Inc is 242.90%.
The range of the Intrinsic Value is 2,426.67 - 4,038.08 JPY
Based on its market price of 891.00 JPY and our intrinsic valuation, Geniee Inc (6562.T) is undervalued by 242.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,426.67 - 4,038.08 | 3,055.51 | 242.9% |
| DCF (Growth 10y) | 2,767.53 - 4,404.63 | 3,409.26 | 282.6% |
| DCF (EBITDA 5y) | 1,540.02 - 2,087.94 | 1,780.99 | 99.9% |
| DCF (EBITDA 10y) | 2,051.48 - 2,707.21 | 2,340.90 | 162.7% |
| Fair Value | 1,786.08 - 1,786.08 | 1,786.08 | 100.46% |
| P/E | 843.03 - 2,190.96 | 1,293.43 | 45.2% |
| EV/EBITDA | 484.89 - 1,399.67 | 878.70 | -1.4% |
| EPV | 610.96 - 978.05 | 794.51 | -10.8% |
| DDM - Stable | 455.56 - 930.80 | 693.18 | -22.2% |
| DDM - Multi | 1,463.82 - 2,407.66 | 1,827.35 | 105.1% |
| Market Cap (mil) | 11,330.30 |
| Beta | 0.59 |
| Outstanding shares (mil) | 12.72 |
| Enterprise Value (mil) | 19,525.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.44% |
| Cost of Debt | 4.25% |
| WACC | 6.61% |