As of 2026-04-04, the Intrinsic Value of Digital Hearts Holdings Co Ltd (3676.T) is 1,149.76 JPY. This 3676.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 855.00 JPY, the upside of Digital Hearts Holdings Co Ltd is 34.50%.
The range of the Intrinsic Value is 835.61 - 1,976.50 JPY
Based on its market price of 855.00 JPY and our intrinsic valuation, Digital Hearts Holdings Co Ltd (3676.T) is undervalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 835.61 - 1,976.50 | 1,149.76 | 34.5% |
| DCF (Growth 10y) | 913.56 - 2,021.44 | 1,220.71 | 42.8% |
| DCF (EBITDA 5y) | 494.15 - 685.97 | 588.84 | -31.1% |
| DCF (EBITDA 10y) | 650.15 - 886.06 | 762.42 | -10.8% |
| Fair Value | 713.50 - 713.50 | 713.50 | -16.55% |
| P/E | 380.15 - 805.04 | 550.63 | -35.6% |
| EV/EBITDA | 553.38 - 899.83 | 789.54 | -7.7% |
| EPV | 1,227.57 - 1,616.47 | 1,422.02 | 66.3% |
| DDM - Stable | 283.31 - 887.98 | 585.65 | -31.5% |
| DDM - Multi | 714.94 - 1,626.49 | 980.69 | 14.7% |
| Market Cap (mil) | 20,425.95 |
| Beta | 0.64 |
| Outstanding shares (mil) | 23.89 |
| Enterprise Value (mil) | 18,724.71 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.25% |
| WACC | 6.21% |