As of 2025-05-18, the Intrinsic Value of Rise Inc (8836.T) is 18.85 JPY. This 8836.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 JPY, the upside of Rise Inc is -46.10%.
The range of the Intrinsic Value is 14.76 - 45.55 JPY
Based on its market price of 35.00 JPY and our intrinsic valuation, Rise Inc (8836.T) is overvalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.76 - 45.55 | 18.85 | -46.1% |
| DCF (Growth 10y) | 15.89 - 49.60 | 20.39 | -41.7% |
| DCF (EBITDA 5y) | 14.10 - 16.30 | 15.27 | -56.4% |
| DCF (EBITDA 10y) | 15.32 - 18.35 | 16.84 | -51.9% |
| Fair Value | -1.82 - -1.82 | -1.82 | -105.21% |
| P/E | (0.58) - 1.84 | 0.48 | -98.6% |
| EV/EBITDA | 11.50 - 25.72 | 18.01 | -48.5% |
| EPV | 16.24 - 19.30 | 17.77 | -49.2% |
| DDM - Stable | (1.02) - (8.16) | (4.59) | -113.1% |
| DDM - Multi | 4.43 - 27.58 | 7.64 | -78.2% |
| Market Cap (mil) | 3,360.35 |
| Beta | 1.00 |
| Outstanding shares (mil) | 96.01 |
| Enterprise Value (mil) | 2,516.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.25% |
| WACC | 6.33% |