As of 2025-08-08, the Intrinsic Value of Mortgage Service Japan Ltd (7192.T) is 1,143.50 JPY. This 7192.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 434.00 JPY, the upside of Mortgage Service Japan Ltd is 163.50%.
The range of the Intrinsic Value is 861.22 - 1,682.97 JPY
Based on its market price of 434.00 JPY and our intrinsic valuation, Mortgage Service Japan Ltd (7192.T) is undervalued by 163.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 861.22 - 1,682.97 | 1,143.50 | 163.5% |
| DCF (Growth 10y) | 1,032.93 - 1,958.12 | 1,351.82 | 211.5% |
| DCF (EBITDA 5y) | 867.16 - 1,180.48 | 1,055.32 | 143.2% |
| DCF (EBITDA 10y) | 996.14 - 1,382.25 | 1,210.81 | 179.0% |
| Fair Value | 334.24 - 334.24 | 334.24 | -22.99% |
| P/E | 524.09 - 1,181.18 | 841.31 | 93.9% |
| EV/EBITDA | 717.40 - 1,039.80 | 899.15 | 107.2% |
| EPV | 1,034.37 - 1,551.66 | 1,293.01 | 197.9% |
| DDM - Stable | 517.61 - 1,312.56 | 915.08 | 110.8% |
| DDM - Multi | 615.56 - 1,244.58 | 826.67 | 90.5% |
| Market Cap (mil) | 6,379.80 |
| Beta | 0.62 |
| Outstanding shares (mil) | 14.70 |
| Enterprise Value (mil) | 8,525.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.31% |
| Cost of Debt | 4.25% |
| WACC | 4.90% |