As of 2025-07-04, the Intrinsic Value of Grandy House Corp (8999.T) is 4,541.99 JPY. This 8999.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 540.00 JPY, the upside of Grandy House Corp is 741.10%.
The range of the Intrinsic Value is 2,031.77 - 35,533.15 JPY
Based on its market price of 540.00 JPY and our intrinsic valuation, Grandy House Corp (8999.T) is undervalued by 741.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,031.77 - 35,533.15 | 4,541.99 | 741.1% |
| DCF (Growth 10y) | 2,134.45 - 34,050.62 | 4,531.54 | 739.2% |
| DCF (EBITDA 5y) | 850.54 - 1,570.25 | 1,188.57 | 120.1% |
| DCF (EBITDA 10y) | 1,489.62 - 2,482.55 | 1,949.46 | 261.0% |
| Fair Value | 78.89 - 78.89 | 78.89 | -85.39% |
| P/E | 127.48 - 353.16 | 233.22 | -56.8% |
| EV/EBITDA | (277.33) - 76.46 | (75.15) | -113.9% |
| EPV | (81.60) - 134.05 | 26.23 | -95.1% |
| DDM - Stable | 192.51 - 983.93 | 588.22 | 8.9% |
| DDM - Multi | 1,782.48 - 6,207.98 | 2,677.12 | 395.8% |
| Market Cap (mil) | 16,642.80 |
| Beta | 0.58 |
| Outstanding shares (mil) | 30.82 |
| Enterprise Value (mil) | 42,406.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.55% |
| Cost of Debt | 4.25% |
| WACC | 3.63% |