As of 2026-04-04, the Intrinsic Value of FinTech Global Inc (8789.T) is 165.87 JPY. This 8789.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.00 JPY, the upside of FinTech Global Inc is 38.20%.
The range of the Intrinsic Value is 126.09 - 233.06 JPY
Based on its market price of 120.00 JPY and our intrinsic valuation, FinTech Global Inc (8789.T) is undervalued by 38.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.09 - 233.06 | 165.87 | 38.2% |
| DCF (Growth 10y) | 190.89 - 340.30 | 246.58 | 105.5% |
| DCF (EBITDA 5y) | 40.89 - 77.08 | 54.10 | -54.9% |
| DCF (EBITDA 10y) | 93.68 - 144.04 | 112.76 | -6.0% |
| Fair Value | 282.81 - 282.81 | 282.81 | 135.67% |
| P/E | 123.98 - 202.63 | 152.49 | 27.1% |
| EV/EBITDA | 1.65 - 88.50 | 40.26 | -66.4% |
| EPV | 99.95 - 153.26 | 126.61 | 5.5% |
| DDM - Stable | 85.39 - 188.08 | 136.73 | 13.9% |
| DDM - Multi | 123.73 - 219.18 | 158.83 | 32.4% |
| Market Cap (mil) | 24,158.40 |
| Beta | 0.96 |
| Outstanding shares (mil) | 201.32 |
| Enterprise Value (mil) | 32,554.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.84% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |