9889.T
JBCC Holdings Inc
Price:  
1,292.00 
JPY
Volume:  
136,200.00
Japan | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

9889.T Intrinsic Value

21.60 %
Upside

What is the intrinsic value of 9889.T?

As of 2025-07-09, the Intrinsic Value of JBCC Holdings Inc (9889.T) is 1,571.51 JPY. This 9889.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,292.00 JPY, the upside of JBCC Holdings Inc is 21.60%.

The range of the Intrinsic Value is 1,132.47 - 2,971.21 JPY

Is 9889.T undervalued or overvalued?

Based on its market price of 1,292.00 JPY and our intrinsic valuation, JBCC Holdings Inc (9889.T) is undervalued by 21.60%.

1,292.00 JPY
Stock Price
1,571.51 JPY
Intrinsic Value
Intrinsic Value Details

9889.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,132.47 - 2,971.21 1,571.51 21.6%
DCF (Growth 10y) 1,216.35 - 3,009.12 1,648.36 27.6%
DCF (EBITDA 5y) 944.76 - 1,078.50 1,021.80 -20.9%
DCF (EBITDA 10y) 1,082.84 - 1,301.27 1,196.35 -7.4%
Fair Value 1,268.34 - 1,268.34 1,268.34 -1.83%
P/E 948.63 - 1,238.27 1,074.78 -16.8%
EV/EBITDA 801.79 - 978.82 871.96 -32.5%
EPV 798.07 - 1,032.47 915.27 -29.2%
DDM - Stable 690.47 - 2,774.67 1,732.56 34.1%
DDM - Multi 911.05 - 2,761.68 1,360.22 5.3%

9889.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 91,848.28
Beta 0.75
Outstanding shares (mil) 71.09
Enterprise Value (mil) 76,752.28
Market risk premium 6.13%
Cost of Equity 7.33%
Cost of Debt 4.25%
WACC 7.21%