As of 2025-06-03, the Intrinsic Value of NCXX Group Inc (6634.T) is 31.70 JPY. This 6634.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.00 JPY, the upside of NCXX Group Inc is -78.60%.
The range of the Intrinsic Value is 19.22 - 203.77 JPY
Based on its market price of 148.00 JPY and our intrinsic valuation, NCXX Group Inc (6634.T) is overvalued by 78.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.22 - 203.77 | 31.70 | -78.6% |
| DCF (Growth 10y) | 36.90 - 448.54 | 64.96 | -56.1% |
| DCF (EBITDA 5y) | 16.97 - 24.37 | 19.83 | -86.6% |
| DCF (EBITDA 10y) | 32.73 - 53.53 | 40.75 | -72.5% |
| Fair Value | -124.26 - -124.26 | -124.26 | -183.96% |
| P/E | (34.20) - (51.79) | (45.23) | -130.6% |
| EV/EBITDA | 41.27 - 69.49 | 50.56 | -65.8% |
| EPV | 37.62 - 48.72 | 43.17 | -70.8% |
| DDM - Stable | (64.82) - (1,323.33) | (694.07) | -569.0% |
| DDM - Multi | 7.06 - 117.72 | 13.63 | -90.8% |
| Market Cap (mil) | 7,521.71 |
| Beta | 0.95 |
| Outstanding shares (mil) | 50.82 |
| Enterprise Value (mil) | 6,657.03 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.85% |
| Cost of Debt | 6.90% |
| WACC | 6.84% |