As of 2026-05-08, the Intrinsic Value of Tri-Stage Inc (2178.T) is 630.21 JPY. This 2178.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 563.00 JPY, the upside of Tri-Stage Inc is 11.90%.
The range of the Intrinsic Value is 475.10 - 1,219.77 JPY
Based on its market price of 563.00 JPY and our intrinsic valuation, Tri-Stage Inc (2178.T) is undervalued by 11.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 475.10 - 1,219.77 | 630.21 | 11.9% |
| DCF (Growth 10y) | 465.92 - 1,086.18 | 596.39 | 5.9% |
| DCF (EBITDA 5y) | 358.35 - 447.63 | 403.19 | -28.4% |
| DCF (EBITDA 10y) | 388.77 - 484.61 | 434.55 | -22.8% |
| Fair Value | 404.04 - 404.04 | 404.04 | -28.23% |
| P/E | 262.01 - 572.18 | 394.00 | -30.0% |
| EV/EBITDA | 414.39 - 561.68 | 503.53 | -10.6% |
| EPV | 530.24 - 665.30 | 597.77 | 6.2% |
| DDM - Stable | 272.65 - 1,143.49 | 708.07 | 25.8% |
| DDM - Multi | 205.40 - 661.10 | 312.39 | -44.5% |
| Market Cap (mil) | 17,182.82 |
| Beta | 0.96 |
| Outstanding shares (mil) | 30.52 |
| Enterprise Value (mil) | 11,786.06 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.94% |
| Cost of Debt | 4.25% |
| WACC | 7.19% |