As of 2025-05-18, the Intrinsic Value of Japan Communications Inc (9424.T) is 147.99 JPY. This 9424.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.00 JPY, the upside of Japan Communications Inc is -5.10%.
The range of the Intrinsic Value is 105.38 - 278.40 JPY
Based on its market price of 156.00 JPY and our intrinsic valuation, Japan Communications Inc (9424.T) is overvalued by 5.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.38 - 278.40 | 147.99 | -5.1% |
| DCF (Growth 10y) | 132.95 - 346.31 | 185.87 | 19.1% |
| DCF (EBITDA 5y) | 93.45 - 123.72 | 115.32 | -26.1% |
| DCF (EBITDA 10y) | 119.55 - 165.88 | 148.65 | -4.7% |
| Fair Value | 127.98 - 127.98 | 127.98 | -17.96% |
| P/E | 85.80 - 93.07 | 89.89 | -42.4% |
| EV/EBITDA | 60.47 - 84.27 | 77.04 | -50.6% |
| EPV | 61.27 - 84.78 | 73.02 | -53.2% |
| DDM - Stable | 52.75 - 207.92 | 130.34 | -16.5% |
| DDM - Multi | 81.57 - 256.79 | 124.65 | -20.1% |
| Market Cap (mil) | 25,883.52 |
| Beta | 0.98 |
| Outstanding shares (mil) | 165.92 |
| Enterprise Value (mil) | 23,623.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.50% |
| Cost of Debt | 4.25% |
| WACC | 6.50% |