As of 2025-07-16, the Intrinsic Value of J Trust Co Ltd (8508.T) is 519.68 JPY. This 8508.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 460.00 JPY, the upside of J Trust Co Ltd is 13.00%.
The range of the Intrinsic Value is 464.23 - 727.58 JPY
Based on its market price of 460.00 JPY and our intrinsic valuation, J Trust Co Ltd (8508.T) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 464.23 - 727.58 | 519.68 | 13.0% |
| DCF (Growth 10y) | 483.32 - 822.75 | 555.01 | 20.7% |
| DCF (EBITDA 5y) | 643.89 - 1,153.95 | 858.20 | 86.6% |
| DCF (EBITDA 10y) | 566.98 - 1,250.13 | 781.44 | 69.9% |
| Fair Value | 1,165.19 - 1,165.19 | 1,165.19 | 153.30% |
| P/E | 434.56 - 612.42 | 499.79 | 8.7% |
| EV/EBITDA | 1,109.05 - 1,563.42 | 1,354.34 | 194.4% |
| EPV | 839.87 - 1,588.85 | 1,214.36 | 164.0% |
| DDM - Stable | 415.88 - 1,502.10 | 958.99 | 108.5% |
| DDM - Multi | 541.19 - 1,501.01 | 793.40 | 72.5% |
| Market Cap (mil) | 63,323.60 |
| Beta | 1.09 |
| Outstanding shares (mil) | 137.66 |
| Enterprise Value (mil) | 13,598.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.32% |
| Cost of Debt | 43.86% |
| WACC | 20.54% |