As of 2025-05-23, the Intrinsic Value of Inbound Tech Inc (7031.T) is 1,700.36 JPY. This 7031.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 882.00 JPY, the upside of Inbound Tech Inc is 92.80%.
The range of the Intrinsic Value is 1,467.14 - 2,078.86 JPY
Based on its market price of 882.00 JPY and our intrinsic valuation, Inbound Tech Inc (7031.T) is undervalued by 92.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,467.14 - 2,078.86 | 1,700.36 | 92.8% |
| DCF (Growth 10y) | 1,549.46 - 2,151.47 | 1,779.99 | 101.8% |
| DCF (EBITDA 5y) | 1,415.34 - 1,735.11 | 1,599.24 | 81.3% |
| DCF (EBITDA 10y) | 1,507.75 - 1,857.66 | 1,696.05 | 92.3% |
| Fair Value | 560.11 - 560.11 | 560.11 | -36.50% |
| P/E | 341.89 - 1,074.51 | 706.74 | -19.9% |
| EV/EBITDA | 1,099.86 - 2,018.28 | 1,521.84 | 72.5% |
| EPV | 2,019.16 - 2,544.22 | 2,281.69 | 158.7% |
| DDM - Stable | 190.00 - 393.25 | 291.63 | -66.9% |
| DDM - Multi | 689.86 - 1,132.79 | 859.40 | -2.6% |
| Market Cap (mil) | 2,196.18 |
| Beta | 0.15 |
| Outstanding shares (mil) | 2.49 |
| Enterprise Value (mil) | 1,266.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.25% |
| WACC | 6.17% |