As of 2025-07-06, the Intrinsic Value of Mac House Co Ltd (7603.T) is 314.96 JPY. This 7603.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 336.00 JPY, the upside of Mac House Co Ltd is -6.30%.
The range of the Intrinsic Value is 147.84 - 2,158.60 JPY
Based on its market price of 336.00 JPY and our intrinsic valuation, Mac House Co Ltd (7603.T) is overvalued by 6.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (464.51) - (70.85) | (104.28) | -131.0% |
| DCF (Growth 10y) | 147.84 - 2,158.60 | 314.96 | -6.3% |
| DCF (EBITDA 5y) | (35.85) - (36.93) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 50.36 - 89.69 | 65.44 | -80.5% |
| Fair Value | -291.42 - -291.42 | -291.42 | -186.73% |
| P/E | (592.53) - (857.27) | (710.57) | -311.5% |
| EV/EBITDA | (127.63) - (140.42) | (127.63) | -138.0% |
| EPV | (277.08) - (444.46) | (360.77) | -207.4% |
| DDM - Stable | (755.33) - (12,713.55) | (6,734.43) | -2104.3% |
| DDM - Multi | (45.29) - (595.50) | (84.17) | -125.1% |
| Market Cap (mil) | 8,625.13 |
| Beta | 0.38 |
| Outstanding shares (mil) | 25.67 |
| Enterprise Value (mil) | 7,592.13 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.86% |
| Cost of Debt | 8.67% |
| WACC | 6.94% |