As of 2025-07-09, the Intrinsic Value of Japan Logistic Systems Corp (9060.T) is 97,587.68 JPY. This 9060.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,335.00 JPY, the upside of Japan Logistic Systems Corp is 2,151.20%.
The range of the Intrinsic Value is 67,906.58 - 163,495.64 JPY
Based on its market price of 4,335.00 JPY and our intrinsic valuation, Japan Logistic Systems Corp (9060.T) is undervalued by 2,151.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67,906.58 - 163,495.64 | 97,587.68 | 2151.2% |
| DCF (Growth 10y) | 107,241.87 - 242,283.24 | 149,221.74 | 3342.3% |
| DCF (EBITDA 5y) | 15,343.22 - 18,158.04 | 17,064.02 | 293.6% |
| DCF (EBITDA 10y) | 35,602.94 - 40,599.02 | 38,481.78 | 787.7% |
| Fair Value | 1,671.15 - 1,671.15 | 1,671.15 | -61.45% |
| P/E | 3,135.07 - 9,046.96 | 5,643.17 | 30.2% |
| EV/EBITDA | (3,818.01) - (315.06) | (2,825.94) | -165.2% |
| EPV | 9,047.04 - 13,519.48 | 11,283.26 | 160.3% |
| DDM - Stable | 3,946.04 - 10,088.13 | 7,017.09 | 61.9% |
| DDM - Multi | 35,186.84 - 71,248.87 | 47,249.49 | 990.0% |
| Market Cap (mil) | 5,982.30 |
| Beta | 0.29 |
| Outstanding shares (mil) | 1.38 |
| Enterprise Value (mil) | 24,606.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.46% |
| Cost of Debt | 4.25% |
| WACC | 3.04% |