As of 2026-05-26, the Intrinsic Value of Jns Holdings Inc (3627.T) is 1,308.29 JPY. This 3627.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 305.00 JPY, the upside of Jns Holdings Inc is 328.90%.
The range of the Intrinsic Value is 701.59 - 9,019.48 JPY
Based on its market price of 305.00 JPY and our intrinsic valuation, Jns Holdings Inc (3627.T) is undervalued by 328.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 701.59 - 9,019.48 | 1,308.29 | 328.9% |
| DCF (Growth 10y) | 908.04 - 11,109.30 | 1,654.14 | 442.3% |
| DCF (EBITDA 5y) | 492.41 - 534.59 | 514.63 | 68.7% |
| DCF (EBITDA 10y) | 593.11 - 683.75 | 638.19 | 109.2% |
| Fair Value | -23.11 - -23.11 | -23.11 | -107.58% |
| P/E | (56.01) - 144.04 | 34.57 | -88.7% |
| EV/EBITDA | 303.38 - 346.50 | 314.72 | 3.2% |
| EPV | (174.20) - (238.60) | (206.40) | -167.7% |
| DDM - Stable | (66.06) - (355.65) | (210.85) | -169.1% |
| DDM - Multi | 496.05 - 2,152.74 | 815.19 | 167.3% |
| Market Cap (mil) | 3,879.60 |
| Beta | 1.14 |
| Outstanding shares (mil) | 12.72 |
| Enterprise Value (mil) | 4,010.49 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.20% |
| Cost of Debt | 4.50% |
| WACC | 4.88% |