As of 2026-05-28, the Intrinsic Value of SCiNEX Corp (2376.T) is 497.67 JPY. This 2376.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 733.00 JPY, the upside of SCiNEX Corp is -32.10%.
The range of the Intrinsic Value is 370.87 - 2,286.07 JPY
Based on its market price of 733.00 JPY and our intrinsic valuation, SCiNEX Corp (2376.T) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 370.87 - 2,286.07 | 497.67 | -32.1% |
| DCF (Growth 10y) | 335.23 - 1,593.05 | 418.99 | -42.8% |
| DCF (EBITDA 5y) | 449.47 - 514.30 | 478.03 | -34.8% |
| DCF (EBITDA 10y) | 483.03 - 575.43 | 523.52 | -28.6% |
| Fair Value | 39.01 - 39.01 | 39.01 | -94.68% |
| P/E | 116.87 - 340.78 | 209.41 | -71.4% |
| EV/EBITDA | 530.75 - 766.64 | 631.87 | -13.8% |
| EPV | 1,438.12 - 1,975.82 | 1,706.97 | 132.9% |
| DDM - Stable | 110.45 - 831.37 | 470.91 | -35.8% |
| DDM - Multi | 387.63 - 1,903.27 | 609.84 | -16.8% |
| Market Cap (mil) | 4,742.51 |
| Beta | 0.00 |
| Outstanding shares (mil) | 6.47 |
| Enterprise Value (mil) | 3,334.33 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.84% |
| Cost of Debt | 4.25% |
| WACC | 3.83% |