What is the intrinsic value of 3925.T?

As of 2026-05-21, the Intrinsic Value of Double Standard Inc (3925.T) is 2,686.00 JPY. This 3925.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,208.00 JPY, the upside of Double Standard Inc is 122.40%.

The range of the Intrinsic Value is 2,224.63 - 3,484.90 JPY

Is 3925.T undervalued or overvalued?

Based on its market price of 1,208.00 JPY and our intrinsic valuation, Double Standard Inc (3925.T) is undervalued by 122.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,224.63 - 3,484.90	2,686.00	122.4%
DCF (Growth 10y)	2,392.17 - 3,657.80	2,857.29	136.5%
DCF (EBITDA 5y)	1,205.48 - 1,411.56	1,333.96	10.4%
DCF (EBITDA 10y)	1,552.65 - 1,812.33	1,700.31	40.8%
Fair Value	2,021.56 - 2,021.56	2,021.56	67.35%
P/E	1,113.46 - 1,385.37	1,279.41	5.9%
EV/EBITDA	823.97 - 1,390.63	1,101.80	-8.8%
EPV	2,165.82 - 2,801.48	2,483.65	105.6%
DDM - Stable	759.67 - 1,860.18	1,309.93	8.4%
DDM - Multi	1,098.94 - 2,051.42	1,426.88	18.1%