As of 2026-04-02, the Intrinsic Value of Howtelevision Inc (7064.T) is 1,288.39 JPY. This 7064.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 908.00 JPY, the upside of Howtelevision Inc is 41.90%.
The range of the Intrinsic Value is 1,030.55 - 1,980.21 JPY
Based on its market price of 908.00 JPY and our intrinsic valuation, Howtelevision Inc (7064.T) is undervalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,030.55 - 1,980.21 | 1,288.39 | 41.9% |
| DCF (Growth 10y) | 1,482.96 - 3,113.25 | 1,927.73 | 112.3% |
| DCF (EBITDA 5y) | 1,263.97 - 1,896.81 | 1,455.24 | 60.3% |
| DCF (EBITDA 10y) | 1,563.18 - 2,435.87 | 1,836.93 | 102.3% |
| Fair Value | 887.71 - 887.71 | 887.71 | -2.23% |
| P/E | 711.59 - 978.51 | 866.57 | -4.6% |
| EV/EBITDA | 1,074.64 - 2,214.97 | 1,478.38 | 62.8% |
| EPV | 1,615.07 - 2,080.06 | 1,847.57 | 103.5% |
| DDM - Stable | 339.78 - 1,112.42 | 726.10 | -20.0% |
| DDM - Multi | 753.70 - 1,963.44 | 1,094.73 | 20.6% |
| Market Cap (mil) | 2,469.76 |
| Beta | 0.36 |
| Outstanding shares (mil) | 2.72 |
| Enterprise Value (mil) | 1,348.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.25% |
| WACC | 6.48% |