As of 2025-05-23, the Intrinsic Value of Graphite Design Inc (7847.T) is 1,259.41 JPY. This 7847.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 637.00 JPY, the upside of Graphite Design Inc is 97.70%.
The range of the Intrinsic Value is 1,105.58 - 1,524.14 JPY
Based on its market price of 637.00 JPY and our intrinsic valuation, Graphite Design Inc (7847.T) is undervalued by 97.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,105.58 - 1,524.14 | 1,259.41 | 97.7% |
| DCF (Growth 10y) | 1,153.72 - 1,574.72 | 1,309.37 | 105.6% |
| DCF (EBITDA 5y) | 816.16 - 1,055.63 | 877.83 | 37.8% |
| DCF (EBITDA 10y) | 944.77 - 1,195.60 | 1,016.79 | 59.6% |
| Fair Value | 1,355.51 - 1,355.51 | 1,355.51 | 112.80% |
| P/E | 505.03 - 734.14 | 604.85 | -5.0% |
| EV/EBITDA | 617.74 - 841.53 | 669.84 | 5.2% |
| EPV | 883.35 - 1,067.98 | 975.67 | 53.2% |
| DDM - Stable | 392.56 - 869.06 | 630.81 | -1.0% |
| DDM - Multi | 519.64 - 879.52 | 651.89 | 2.3% |
| Market Cap (mil) | 4,427.15 |
| Beta | 0.48 |
| Outstanding shares (mil) | 6.95 |
| Enterprise Value (mil) | 1,215.87 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.25% |
| WACC | 7.37% |