As of 2025-07-09, the Intrinsic Value of Premier Investment Corp (8956.T) is 143,510.20 JPY. This 8956.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128,300.00 JPY, the upside of Premier Investment Corp is 11.90%.
The range of the Intrinsic Value is 63,802.29 - 422,175.80 JPY
Based on its market price of 128,300.00 JPY and our intrinsic valuation, Premier Investment Corp (8956.T) is undervalued by 11.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63,802.29 - 422,175.80 | 143,510.20 | 11.9% |
| DCF (Growth 10y) | 54,148.94 - 344,315.94 | 119,020.41 | -7.2% |
| DCF (EBITDA 5y) | 343,605.11 - 390,893.61 | 371,964.30 | 189.9% |
| DCF (EBITDA 10y) | 300,089.38 - 364,996.36 | 335,787.23 | 161.7% |
| Fair Value | 30,314.10 - 30,314.10 | 30,314.10 | -76.37% |
| P/E | 109,786.43 - 121,176.04 | 113,630.58 | -11.4% |
| EV/EBITDA | 113,382.95 - 185,674.19 | 134,306.70 | 4.7% |
| EPV | (151,335.13) - (167,194.57) | (159,264.63) | -224.1% |
| DDM - Stable | 79,244.29 - 356,419.32 | 217,831.97 | 69.8% |
| DDM - Multi | 100,381.10 - 318,990.25 | 149,091.84 | 16.2% |
| Market Cap (mil) | 188,601.00 |
| Beta | 0.25 |
| Outstanding shares (mil) | 1.47 |
| Enterprise Value (mil) | 330,406.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.44% |
| Cost of Debt | 4.25% |
| WACC | 4.92% |