What is the intrinsic value of 9029.T?

As of 2025-06-02, the Intrinsic Value of Higashi Twenty One Co Ltd (9029.T) is 2,702.25 JPY. This 9029.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,457.00 JPY, the upside of Higashi Twenty One Co Ltd is 85.50%.

The range of the Intrinsic Value is 1,989.90 - 4,098.68 JPY

Is 9029.T undervalued or overvalued?

Based on its market price of 1,457.00 JPY and our intrinsic valuation, Higashi Twenty One Co Ltd (9029.T) is undervalued by 85.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,989.90 - 4,098.68	2,702.25	85.5%
DCF (Growth 10y)	2,028.64 - 4,000.92	2,698.45	85.2%
DCF (EBITDA 5y)	1,942.34 - 2,873.37	2,129.17	46.1%
DCF (EBITDA 10y)	2,166.02 - 3,287.28	2,452.04	68.3%
Fair Value	3,168.70 - 3,168.70	3,168.70	117.48%
P/E	1,168.33 - 1,598.85	1,299.22	-10.8%
EV/EBITDA	1,137.50 - 1,956.56	1,370.06	-6.0%
EPV	364.69 - 739.92	552.30	-62.1%
DDM - Stable	1,112.52 - 2,842.00	1,977.26	35.7%
DDM - Multi	1,487.84 - 3,041.61	2,006.82	37.7%