As of 2026-04-04, the Intrinsic Value of Leopalace21 Corp (8848.T) is 1,241.42 JPY. This 8848.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 646.00 JPY, the upside of Leopalace21 Corp is 92.20%.
The range of the Intrinsic Value is 925.03 - 1,949.27 JPY
Based on its market price of 646.00 JPY and our intrinsic valuation, Leopalace21 Corp (8848.T) is undervalued by 92.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 925.03 - 1,949.27 | 1,241.42 | 92.2% |
| DCF (Growth 10y) | 1,045.82 - 2,171.41 | 1,394.90 | 115.9% |
| DCF (EBITDA 5y) | 730.16 - 1,157.25 | 918.07 | 42.1% |
| DCF (EBITDA 10y) | 887.79 - 1,416.27 | 1,110.91 | 72.0% |
| Fair Value | 933.26 - 933.26 | 933.26 | 44.47% |
| P/E | 530.09 - 885.11 | 707.47 | 9.5% |
| EV/EBITDA | 592.47 - 1,067.49 | 737.81 | 14.2% |
| EPV | 820.48 - 1,398.77 | 1,109.63 | 71.8% |
| DDM - Stable | 328.27 - 889.71 | 608.99 | -5.7% |
| DDM - Multi | 657.47 - 1,405.80 | 897.89 | 39.0% |
| Market Cap (mil) | 216,035.31 |
| Beta | 0.68 |
| Outstanding shares (mil) | 334.42 |
| Enterprise Value (mil) | 201,348.31 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.37% |
| Cost of Debt | 7.53% |
| WACC | 6.23% |