As of 2026-05-26, the Intrinsic Value of Medius Holdings Co Ltd (3154.T) is 967.52 JPY. This 3154.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 850.00 JPY, the upside of Medius Holdings Co Ltd is 13.80%.
The range of the Intrinsic Value is 428.24 - 3,690.91 JPY
Based on its market price of 850.00 JPY and our intrinsic valuation, Medius Holdings Co Ltd (3154.T) is undervalued by 13.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 428.24 - 3,690.91 | 967.52 | 13.8% |
| DCF (Growth 10y) | 879.80 - 5,581.80 | 1,659.11 | 95.2% |
| DCF (EBITDA 5y) | 759.67 - 985.74 | 865.56 | 1.8% |
| DCF (EBITDA 10y) | 999.54 - 1,323.24 | 1,149.91 | 35.3% |
| Fair Value | 1,038.29 - 1,038.29 | 1,038.29 | 22.15% |
| P/E | 879.21 - 1,069.44 | 982.62 | 15.6% |
| EV/EBITDA | 597.70 - 894.14 | 766.53 | -9.8% |
| EPV | 127.55 - 291.15 | 209.35 | -75.4% |
| DDM - Stable | 662.27 - 2,414.34 | 1,538.31 | 81.0% |
| DDM - Multi | 949.21 - 2,610.98 | 1,382.93 | 62.7% |
| Market Cap (mil) | 18,904.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 22.24 |
| Enterprise Value (mil) | 28,522.29 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.36% |
| Cost of Debt | 4.25% |
| WACC | 4.31% |