As of 2025-05-19, the Intrinsic Value of C&G Systems Inc (6633.T) is 478.02 JPY. This 6633.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 317.00 JPY, the upside of C&G Systems Inc is 50.80%.
The range of the Intrinsic Value is 451.90 - 516.83 JPY
Based on its market price of 317.00 JPY and our intrinsic valuation, C&G Systems Inc (6633.T) is undervalued by 50.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 451.90 - 516.83 | 478.02 | 50.8% |
| DCF (Growth 10y) | 472.30 - 540.03 | 499.66 | 57.6% |
| DCF (EBITDA 5y) | 380.49 - 482.20 | 425.22 | 34.1% |
| DCF (EBITDA 10y) | 410.25 - 502.03 | 449.74 | 41.9% |
| Fair Value | 310.89 - 310.89 | 310.89 | -1.93% |
| P/E | 230.31 - 276.62 | 239.84 | -24.3% |
| EV/EBITDA | 340.15 - 496.36 | 436.75 | 37.8% |
| EPV | 506.33 - 555.27 | 530.80 | 67.4% |
| DDM - Stable | 75.31 - 139.64 | 107.47 | -66.1% |
| DDM - Multi | 108.38 - 150.59 | 125.70 | -60.3% |
| Market Cap (mil) | 3,106.60 |
| Beta | 0.45 |
| Outstanding shares (mil) | 9.80 |
| Enterprise Value (mil) | 240.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.29% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |