As of 2025-07-13, the Intrinsic Value of Ichigo Green Infrastructure Investment Corp (9282.T) is 31,403.50 JPY. This 9282.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46,400.00 JPY, the upside of Ichigo Green Infrastructure Investment Corp is -32.30%.
The range of the Intrinsic Value is 7,947.71 - 120,390.81 JPY
Based on its market price of 46,400.00 JPY and our intrinsic valuation, Ichigo Green Infrastructure Investment Corp (9282.T) is overvalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7,947.71 - 120,390.81 | 31,403.50 | -32.3% |
| DCF (Growth 10y) | 11,637.94 - 120,871.99 | 34,571.50 | -25.5% |
| DCF (EBITDA 5y) | (8,497.23) - (4,361.66) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2,142.56) - 4,497.24 | 725.99 | -98.4% |
| Fair Value | 8,392.85 - 8,392.85 | 8,392.85 | -81.91% |
| P/E | 19,337.13 - 30,833.35 | 23,169.86 | -50.1% |
| EV/EBITDA | (17,954.52) - 51,631.61 | 15,746.23 | -66.1% |
| EPV | 102,373.63 - 161,991.18 | 132,182.00 | 184.9% |
| DDM - Stable | 16,681.28 - 84,040.18 | 50,360.70 | 8.5% |
| DDM - Multi | 23,016.41 - 80,684.88 | 34,787.10 | -25.0% |
| Market Cap (mil) | 4,640.00 |
| Beta | 0.41 |
| Outstanding shares (mil) | 0.10 |
| Enterprise Value (mil) | 8,279.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.42% |
| Cost of Debt | 4.25% |
| WACC | 5.33% |