As of 2026-04-06, the Intrinsic Value of Imagica Group Inc (6879.T) is 1,118.96 JPY. This 6879.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 791.00 JPY, the upside of Imagica Group Inc is 41.50%.
The range of the Intrinsic Value is 683.87 - 2,851.26 JPY
Based on its market price of 791.00 JPY and our intrinsic valuation, Imagica Group Inc (6879.T) is undervalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 683.87 - 2,851.26 | 1,118.96 | 41.5% |
| DCF (Growth 10y) | 1,281.81 - 4,940.08 | 2,018.97 | 155.2% |
| DCF (EBITDA 5y) | 525.54 - 1,398.19 | 680.40 | -14.0% |
| DCF (EBITDA 10y) | 795.25 - 1,829.15 | 991.86 | 25.4% |
| Fair Value | -1,918.11 - -1,918.11 | -1,918.11 | -342.49% |
| P/E | (1,664.92) - (1,721.70) | (1,697.53) | -314.6% |
| EV/EBITDA | 172.47 - 2,105.34 | 645.86 | -18.3% |
| EPV | 1,269.17 - 1,732.82 | 1,500.99 | 89.8% |
| DDM - Stable | (950.81) - (4,243.10) | (2,596.96) | -428.3% |
| DDM - Multi | 711.45 - 2,493.90 | 1,110.31 | 40.4% |
| Market Cap (mil) | 35,389.34 |
| Beta | 0.23 |
| Outstanding shares (mil) | 44.74 |
| Enterprise Value (mil) | 39,431.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.64% |
| Cost of Debt | 4.25% |
| WACC | 4.85% |