As of 2025-07-04, the Intrinsic Value of I-Net Corp (9600.T) is 1,457.92 JPY. This 9600.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,882.00 JPY, the upside of I-Net Corp is -22.50%.
The range of the Intrinsic Value is 872.30 - 3,433.51 JPY
Based on its market price of 1,882.00 JPY and our intrinsic valuation, I-Net Corp (9600.T) is overvalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 872.30 - 3,433.51 | 1,457.92 | -22.5% |
| DCF (Growth 10y) | 1,177.49 - 4,230.77 | 1,879.53 | -0.1% |
| DCF (EBITDA 5y) | 1,608.18 - 2,062.82 | 1,815.00 | -3.6% |
| DCF (EBITDA 10y) | 1,608.66 - 2,220.60 | 1,883.37 | 0.1% |
| Fair Value | 1,414.69 - 1,414.69 | 1,414.69 | -24.83% |
| P/E | 2,032.21 - 2,599.69 | 2,280.52 | 21.2% |
| EV/EBITDA | 1,667.09 - 2,356.10 | 1,950.61 | 3.6% |
| EPV | 808.48 - 1,209.61 | 1,009.04 | -46.4% |
| DDM - Stable | 1,316.30 - 4,463.62 | 2,889.96 | 53.6% |
| DDM - Multi | 1,658.20 - 4,236.83 | 2,368.21 | 25.8% |
| Market Cap (mil) | 29,133.36 |
| Beta | 1.15 |
| Outstanding shares (mil) | 15.48 |
| Enterprise Value (mil) | 34,324.08 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.85% |
| Cost of Debt | 4.25% |
| WACC | 7.36% |