As of 2025-07-08, the Intrinsic Value of People Co Ltd (7865.T) is 343.36 JPY. This 7865.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 527.00 JPY, the upside of People Co Ltd is -34.80%.
The range of the Intrinsic Value is 337.90 - 356.14 JPY
Based on its market price of 527.00 JPY and our intrinsic valuation, People Co Ltd (7865.T) is overvalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 337.90 - 356.14 | 343.36 | -34.8% |
| DCF (Growth 10y) | 405.05 - 515.84 | 437.99 | -16.9% |
| DCF (EBITDA 5y) | 351.28 - 407.51 | 372.66 | -29.3% |
| DCF (EBITDA 10y) | 376.57 - 457.81 | 406.86 | -22.8% |
| Fair Value | 81.12 - 81.12 | 81.12 | -84.61% |
| P/E | 173.60 - 352.39 | 225.51 | -57.2% |
| EV/EBITDA | 267.07 - 378.87 | 306.31 | -41.9% |
| EPV | 1,421.26 - 1,753.18 | 1,587.22 | 201.2% |
| DDM - Stable | 112.53 - 303.72 | 208.13 | -60.5% |
| DDM - Multi | 92.37 - 172.30 | 118.52 | -77.5% |
| Market Cap (mil) | 2,339.88 |
| Beta | 0.40 |
| Outstanding shares (mil) | 4.44 |
| Enterprise Value (mil) | 1,089.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.45% |
| Cost of Debt | 5.00% |
| WACC | 6.46% |