As of 2025-07-08, the Intrinsic Value of Micreed Co Ltd (7687.T) is 1,011.54 JPY. This 7687.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 445.00 JPY, the upside of Micreed Co Ltd is 127.30%.
The range of the Intrinsic Value is 839.73 - 1,300.71 JPY
Based on its market price of 445.00 JPY and our intrinsic valuation, Micreed Co Ltd (7687.T) is undervalued by 127.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 839.73 - 1,300.71 | 1,011.54 | 127.3% |
| DCF (Growth 10y) | 1,157.02 - 1,830.89 | 1,408.74 | 216.6% |
| DCF (EBITDA 5y) | 735.44 - 987.94 | 852.59 | 91.6% |
| DCF (EBITDA 10y) | 993.16 - 1,359.59 | 1,158.63 | 160.4% |
| Fair Value | 978.75 - 978.75 | 978.75 | 119.94% |
| P/E | 596.65 - 1,151.80 | 684.19 | 53.8% |
| EV/EBITDA | 447.41 - 739.31 | 596.62 | 34.1% |
| EPV | 629.65 - 813.53 | 721.59 | 62.2% |
| DDM - Stable | 238.94 - 554.45 | 396.69 | -10.9% |
| DDM - Multi | 452.90 - 863.41 | 598.53 | 34.5% |
| Market Cap (mil) | 2,932.55 |
| Beta | 0.74 |
| Outstanding shares (mil) | 6.59 |
| Enterprise Value (mil) | 2,014.55 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.41% |
| Cost of Debt | 5.00% |
| WACC | 6.46% |