As of 2025-06-03, the Intrinsic Value of VT Holdings Co Ltd (7593.T) is 660.50 JPY. This 7593.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 479.00 JPY, the upside of VT Holdings Co Ltd is 37.90%.
The range of the Intrinsic Value is 319.22 - 1,853.48 JPY
Based on its market price of 479.00 JPY and our intrinsic valuation, VT Holdings Co Ltd (7593.T) is undervalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 319.22 - 1,853.48 | 660.50 | 37.9% |
| DCF (Growth 10y) | 691.90 - 2,945.29 | 1,195.28 | 149.5% |
| DCF (EBITDA 5y) | 359.30 - 743.64 | 541.67 | 13.1% |
| DCF (EBITDA 10y) | 557.05 - 1,031.72 | 776.81 | 62.2% |
| Fair Value | 1,081.34 - 1,081.34 | 1,081.34 | 125.75% |
| P/E | 316.61 - 487.24 | 396.01 | -17.3% |
| EV/EBITDA | 198.53 - 556.70 | 338.22 | -29.4% |
| EPV | 904.20 - 1,337.44 | 1,120.82 | 134.0% |
| DDM - Stable | 319.32 - 961.72 | 640.52 | 33.7% |
| DDM - Multi | 572.54 - 1,285.67 | 786.41 | 64.2% |
| Market Cap (mil) | 58,715.82 |
| Beta | 0.50 |
| Outstanding shares (mil) | 122.58 |
| Enterprise Value (mil) | 114,956.82 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.76% |
| Cost of Debt | 4.25% |
| WACC | 5.04% |