As of 2026-04-03, the Intrinsic Value of Globeride Inc (7990.T) is 1,321.44 JPY. This 7990.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,135.00 JPY, the upside of Globeride Inc is -38.10%.
The range of the Intrinsic Value is 781.50 - 2,727.09 JPY
Based on its market price of 2,135.00 JPY and our intrinsic valuation, Globeride Inc (7990.T) is overvalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 781.50 - 2,727.09 | 1,321.44 | -38.1% |
| DCF (Growth 10y) | 1,168.46 - 3,523.93 | 1,825.31 | -14.5% |
| DCF (EBITDA 5y) | 999.35 - 2,265.50 | 1,547.52 | -27.5% |
| DCF (EBITDA 10y) | 1,350.94 - 2,894.34 | 2,003.23 | -6.2% |
| Fair Value | 5,649.13 - 5,649.13 | 5,649.13 | 164.60% |
| P/E | 1,943.30 - 3,692.27 | 2,635.16 | 23.4% |
| EV/EBITDA | 709.48 - 1,921.68 | 1,180.05 | -44.7% |
| EPV | 2,495.32 - 3,527.40 | 3,011.36 | 41.0% |
| DDM - Stable | 1,905.45 - 5,415.61 | 3,660.53 | 71.5% |
| DDM - Multi | 2,361.53 - 5,059.54 | 3,202.96 | 50.0% |
| Market Cap (mil) | 48,678.00 |
| Beta | 0.79 |
| Outstanding shares (mil) | 22.80 |
| Enterprise Value (mil) | 64,634.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.03% |
| Cost of Debt | 4.25% |
| WACC | 6.17% |