As of 2025-07-08, the Intrinsic Value of eMnet Japan Co Ltd (7036.T) is 524.99 JPY. This 7036.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 989.00 JPY, the upside of eMnet Japan Co Ltd is -46.90%.
The range of the Intrinsic Value is 352.58 - 1,740.25 JPY
Based on its market price of 989.00 JPY and our intrinsic valuation, eMnet Japan Co Ltd (7036.T) is overvalued by 46.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 352.58 - 1,740.25 | 524.99 | -46.9% |
| DCF (Growth 10y) | 365.44 - 1,680.37 | 529.81 | -46.4% |
| DCF (EBITDA 5y) | 249.09 - 372.45 | 304.74 | -69.2% |
| DCF (EBITDA 10y) | 273.19 - 396.20 | 326.97 | -66.9% |
| Fair Value | 138.11 - 138.11 | 138.11 | -86.04% |
| P/E | 278.10 - 532.55 | 384.93 | -61.1% |
| EV/EBITDA | 385.57 - 652.80 | 481.82 | -51.3% |
| EPV | 1,701.52 - 2,294.49 | 1,998.00 | 102.0% |
| DDM - Stable | 424.65 - 3,843.74 | 2,134.19 | 115.8% |
| DDM - Multi | 400.03 - 2,477.49 | 659.13 | -33.4% |
| Market Cap (mil) | 3,866.99 |
| Beta | 0.61 |
| Outstanding shares (mil) | 3.91 |
| Enterprise Value (mil) | 2,865.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.60% |
| Cost of Debt | 4.25% |
| WACC | 5.60% |