As of 2025-07-07, the Intrinsic Value of Tanabe Consulting Co Ltd (9644.T) is 1,081.21 JPY. This 9644.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 745.00 JPY, the upside of Tanabe Consulting Co Ltd is 45.10%.
The range of the Intrinsic Value is 763.48 - 2,546.02 JPY
Based on its market price of 745.00 JPY and our intrinsic valuation, Tanabe Consulting Co Ltd (9644.T) is undervalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 763.48 - 2,546.02 | 1,081.21 | 45.1% |
| DCF (Growth 10y) | 833.57 - 2,675.48 | 1,164.39 | 56.3% |
| DCF (EBITDA 5y) | 510.21 - 587.14 | 549.40 | -26.3% |
| DCF (EBITDA 10y) | 608.76 - 724.15 | 664.44 | -10.8% |
| Fair Value | 357.54 - 357.54 | 357.54 | -52.01% |
| P/E | 336.72 - 416.44 | 358.21 | -51.9% |
| EV/EBITDA | 438.88 - 519.14 | 482.77 | -35.2% |
| EPV | 555.48 - 709.06 | 632.27 | -15.1% |
| DDM - Stable | 372.29 - 2,182.79 | 1,277.54 | 71.5% |
| DDM - Multi | 530.29 - 2,225.31 | 835.94 | 12.2% |
| Market Cap (mil) | 25,330.00 |
| Beta | 1.21 |
| Outstanding shares (mil) | 34.00 |
| Enterprise Value (mil) | 17,921.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.43% |
| Cost of Debt | 4.25% |
| WACC | 6.39% |