As of 2025-05-20, the Intrinsic Value of Japan Living Service Co Ltd (8854.T) is 2,358.41 JPY. This 8854.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,260.00 JPY, the upside of Japan Living Service Co Ltd is 4.40%.
The range of the Intrinsic Value is 970.44 - 7,771.81 JPY
Based on its market price of 2,260.00 JPY and our intrinsic valuation, Japan Living Service Co Ltd (8854.T) is undervalued by 4.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 970.44 - 7,771.81 | 2,358.41 | 4.4% |
| DCF (Growth 10y) | 1,223.42 - 7,827.67 | 2,579.41 | 14.1% |
| DCF (EBITDA 5y) | 1,853.84 - 3,275.80 | 2,612.48 | 15.6% |
| DCF (EBITDA 10y) | 2,399.11 - 4,214.38 | 3,327.55 | 47.2% |
| Fair Value | 82.12 - 82.12 | 82.12 | -96.37% |
| P/E | 145.52 - 446.40 | 279.56 | -87.6% |
| EV/EBITDA | 7.39 - 1,185.58 | 654.30 | -71.0% |
| EPV | 143.47 - 686.00 | 414.74 | -81.6% |
| DDM - Stable | 153.40 - 543.16 | 348.28 | -84.6% |
| DDM - Multi | 2,185.85 - 4,833.07 | 2,901.09 | 28.4% |
| Market Cap (mil) | 3,619.64 |
| Beta | 0.67 |
| Outstanding shares (mil) | 1.60 |
| Enterprise Value (mil) | 5,886.98 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.11% |
| Cost of Debt | 4.25% |
| WACC | 4.92% |