As of 2025-07-08, the Intrinsic Value of Net One Systems Co Ltd (7518.T) is 4,110.43 JPY. This 7518.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,480.00 JPY, the upside of Net One Systems Co Ltd is -8.20%.
The range of the Intrinsic Value is 2,670.07 - 9,849.80 JPY
Based on its market price of 4,480.00 JPY and our intrinsic valuation, Net One Systems Co Ltd (7518.T) is overvalued by 8.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,670.07 - 9,849.80 | 4,110.43 | -8.2% |
| DCF (Growth 10y) | 3,389.88 - 11,716.33 | 5,069.80 | 13.2% |
| DCF (EBITDA 5y) | 3,408.18 - 3,886.87 | 3,552.97 | -20.7% |
| DCF (EBITDA 10y) | 3,832.70 - 4,610.29 | 4,117.35 | -8.1% |
| Fair Value | 2,962.22 - 2,962.22 | 2,962.22 | -33.88% |
| P/E | 3,876.74 - 4,969.17 | 4,476.81 | -0.1% |
| EV/EBITDA | 3,342.25 - 3,868.43 | 3,528.55 | -21.2% |
| EPV | 2,623.56 - 3,481.28 | 3,052.42 | -31.9% |
| DDM - Stable | 2,533.10 - 11,930.98 | 7,232.04 | 61.4% |
| DDM - Multi | 3,184.81 - 11,171.14 | 4,899.24 | 9.4% |
| Market Cap (mil) | 359,788.80 |
| Beta | 0.47 |
| Outstanding shares (mil) | 80.31 |
| Enterprise Value (mil) | 358,532.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.36% |
| Cost of Debt | 4.25% |
| WACC | 6.11% |