As of 2025-07-24, the Intrinsic Value of Lecip Holdings Corp (7213.T) is 2,107.37 JPY. This 7213.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 440.00 JPY, the upside of Lecip Holdings Corp is 378.90%.
The range of the Intrinsic Value is 1,772.49 - 2,626.49 JPY
Based on its market price of 440.00 JPY and our intrinsic valuation, Lecip Holdings Corp (7213.T) is undervalued by 378.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,772.49 - 2,626.49 | 2,107.37 | 378.9% |
| DCF (Growth 10y) | 1,871.89 - 2,698.05 | 2,197.98 | 399.5% |
| DCF (EBITDA 5y) | 1,324.96 - 1,533.47 | 1,457.78 | 231.3% |
| DCF (EBITDA 10y) | 1,603.11 - 1,913.15 | 1,774.60 | 303.3% |
| Fair Value | 3,548.55 - 3,548.55 | 3,548.55 | 706.49% |
| P/E | 984.45 - 1,410.90 | 1,193.19 | 171.2% |
| EV/EBITDA | 920.77 - 1,152.45 | 1,026.53 | 133.3% |
| EPV | 1,008.94 - 1,333.32 | 1,171.13 | 166.2% |
| DDM - Stable | 929.73 - 1,848.72 | 1,389.23 | 215.7% |
| DDM - Multi | 1,083.48 - 1,746.65 | 1,343.12 | 205.3% |
| Market Cap (mil) | 6,991.60 |
| Beta | 0.46 |
| Outstanding shares (mil) | 15.89 |
| Enterprise Value (mil) | 6,664.68 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.30% |
| Cost of Debt | 4.25% |
| WACC | 8.04% |