As of 2025-05-18, the Intrinsic Value of Top Culture Co Ltd (7640.T) is 118.37 JPY. This 7640.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.00 JPY, the upside of Top Culture Co Ltd is -19.50%.
The range of the Intrinsic Value is (188.22) - 4,222.50 JPY
Based on its market price of 147.00 JPY and our intrinsic valuation, Top Culture Co Ltd (7640.T) is overvalued by 19.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (188.22) - 4,222.50 | 118.37 | -19.5% |
| DCF (Growth 10y) | (134.44) - 4,498.52 | 190.25 | 29.4% |
| DCF (EBITDA 5y) | (343.11) - (293.02) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (214.94) - (95.19) | (1,234.50) | -123450.0% |
| Fair Value | -212.48 - -212.48 | -212.48 | -244.55% |
| P/E | (307.68) - (350.17) | (335.73) | -328.4% |
| EV/EBITDA | (512.22) - (507.40) | (509.86) | -446.8% |
| EPV | (235.92) - (46.80) | (141.36) | -196.2% |
| DDM - Stable | (324.38) - (1,394.17) | (859.28) | -684.5% |
| DDM - Multi | 109.39 - 392.15 | 174.44 | 18.7% |
| Market Cap (mil) | 2,382.87 |
| Beta | 0.96 |
| Outstanding shares (mil) | 16.21 |
| Enterprise Value (mil) | 10,792.52 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.96% |
| Cost of Debt | 5.50% |
| WACC | 5.87% |