As of 2025-07-20, the Intrinsic Value of Veltra Corp (7048.T) is 114.87 JPY. This 7048.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 299.00 JPY, the upside of Veltra Corp is -61.60%.
The range of the Intrinsic Value is 108.02 - 124.03 JPY
Based on its market price of 299.00 JPY and our intrinsic valuation, Veltra Corp (7048.T) is overvalued by 61.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,016.53) - (187.19) | (487.77) | -263.1% |
| DCF (Growth 10y) | (293.78) - (8,007.16) | (691.56) | -331.3% |
| DCF (EBITDA 5y) | 108.02 - 124.03 | 114.87 | -61.6% |
| DCF (EBITDA 10y) | 55.71 - 103.58 | 74.30 | -75.2% |
| Fair Value | -50.01 - -50.01 | -50.01 | -116.73% |
| P/E | (190.63) - (220.64) | (203.54) | -168.1% |
| EV/EBITDA | 163.77 - 165.68 | 164.99 | -44.8% |
| EPV | 475.52 - 702.51 | 589.01 | 97.0% |
| DDM - Stable | (120.07) - (955.53) | (537.80) | -279.9% |
| DDM - Multi | (232.63) - (1,532.11) | (412.91) | -238.1% |
| Market Cap (mil) | 10,943.40 |
| Beta | 0.92 |
| Outstanding shares (mil) | 36.60 |
| Enterprise Value (mil) | 4,989.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.97% |
| Cost of Debt | 5.50% |
| WACC | 6.02% |