As of 2025-08-02, the Intrinsic Value of SE Holdings and Incubations Co Ltd (9478.T) is 513.92 JPY. This 9478.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 370.00 JPY, the upside of SE Holdings and Incubations Co Ltd is 38.90%.
The range of the Intrinsic Value is 390.90 - 745.95 JPY
Based on its market price of 370.00 JPY and our intrinsic valuation, SE Holdings and Incubations Co Ltd (9478.T) is undervalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 390.90 - 745.95 | 513.92 | 38.9% |
| DCF (Growth 10y) | 443.04 - 826.62 | 576.43 | 55.8% |
| DCF (EBITDA 5y) | 303.47 - 386.89 | 343.27 | -7.2% |
| DCF (EBITDA 10y) | 375.37 - 497.90 | 431.99 | 16.8% |
| Fair Value | 777.23 - 777.23 | 777.23 | 110.06% |
| P/E | 458.19 - 575.77 | 528.18 | 42.8% |
| EV/EBITDA | 213.51 - 291.23 | 254.77 | -31.1% |
| EPV | 570.66 - 877.70 | 724.18 | 95.7% |
| DDM - Stable | 227.15 - 555.96 | 391.55 | 5.8% |
| DDM - Multi | 264.78 - 530.64 | 355.97 | -3.8% |
| Market Cap (mil) | 6,319.60 |
| Beta | 0.66 |
| Outstanding shares (mil) | 17.08 |
| Enterprise Value (mil) | 7,121.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.81% |
| Cost of Debt | 4.25% |
| WACC | 6.02% |