As of 2025-05-18, the Intrinsic Value of Visionaryholdings Co Ltd (9263.T) is 266.34 JPY. This 9263.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 199.00 JPY, the upside of Visionaryholdings Co Ltd is 33.80%.
The range of the Intrinsic Value is 181.16 - 487.58 JPY
Based on its market price of 199.00 JPY and our intrinsic valuation, Visionaryholdings Co Ltd (9263.T) is undervalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.16 - 487.58 | 266.34 | 33.8% |
| DCF (Growth 10y) | 255.97 - 666.81 | 370.52 | 86.2% |
| DCF (EBITDA 5y) | 334.50 - 417.27 | 383.87 | 92.9% |
| DCF (EBITDA 10y) | 399.88 - 538.42 | 474.79 | 138.6% |
| Fair Value | -172.30 - -172.30 | -172.30 | -186.58% |
| P/E | (245.36) - 25.05 | (138.85) | -169.8% |
| EV/EBITDA | 167.92 - 281.14 | 236.58 | 18.9% |
| EPV | (65.20) - (99.22) | (82.21) | -141.3% |
| DDM - Stable | (377.39) - (1,121.95) | (749.67) | -476.7% |
| DDM - Multi | 169.38 - 406.99 | 241.01 | 21.1% |
| Market Cap (mil) | 7,206.66 |
| Beta | 1.38 |
| Outstanding shares (mil) | 36.21 |
| Enterprise Value (mil) | 7,581.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.58% |
| Cost of Debt | 5.50% |
| WACC | 4.55% |