As of 2025-05-21, the Intrinsic Value of logly Inc (6579.T) is 364.80 JPY. This 6579.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 395.00 JPY, the upside of logly Inc is -7.60%.
The range of the Intrinsic Value is 301.34 - 507.69 JPY
Based on its market price of 395.00 JPY and our intrinsic valuation, logly Inc (6579.T) is overvalued by 7.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 301.34 - 507.69 | 364.80 | -7.6% |
| DCF (Growth 10y) | 370.03 - 635.66 | 452.38 | 14.5% |
| DCF (EBITDA 5y) | 241.05 - 321.29 | 287.40 | -27.2% |
| DCF (EBITDA 10y) | 302.93 - 407.97 | 358.81 | -9.2% |
| Fair Value | -172.33 - -172.33 | -172.33 | -143.63% |
| P/E | (749.97) - 30.47 | (381.19) | -196.5% |
| EV/EBITDA | 25.14 - 169.40 | 66.86 | -83.1% |
| EPV | 302.59 - 371.70 | 337.14 | -14.6% |
| DDM - Stable | (254.16) - (659.10) | (456.63) | -215.6% |
| DDM - Multi | 117.66 - 240.25 | 158.30 | -59.9% |
| Market Cap (mil) | 1,501.00 |
| Beta | 0.61 |
| Outstanding shares (mil) | 3.80 |
| Enterprise Value (mil) | 1,022.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.10% |
| Cost of Debt | 5.50% |
| WACC | 7.97% |