As of 2025-08-29, the Intrinsic Value of Ryomo Systems Co Ltd (9691.T) is 6,277.12 JPY. This 9691.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,935.00 JPY, the upside of Ryomo Systems Co Ltd is 59.50%.
The range of the Intrinsic Value is 4,977.57 - 8,467.95 JPY
Based on its market price of 3,935.00 JPY and our intrinsic valuation, Ryomo Systems Co Ltd (9691.T) is undervalued by 59.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,977.57 - 8,467.95 | 6,277.12 | 59.5% |
| DCF (Growth 10y) | 5,656.17 - 9,321.78 | 7,027.61 | 78.6% |
| DCF (EBITDA 5y) | 4,601.65 - 6,071.10 | 5,307.26 | 34.9% |
| DCF (EBITDA 10y) | 5,644.66 - 7,614.94 | 6,562.73 | 66.8% |
| Fair Value | 7,366.77 - 7,366.77 | 7,366.77 | 87.21% |
| P/E | 5,312.29 - 6,192.64 | 5,596.95 | 42.2% |
| EV/EBITDA | 3,527.76 - 6,014.50 | 4,735.82 | 20.4% |
| EPV | 1,900.06 - 2,830.32 | 2,365.19 | -39.9% |
| DDM - Stable | 3,429.27 - 7,413.78 | 5,421.54 | 37.8% |
| DDM - Multi | 4,056.28 - 7,079.88 | 5,181.11 | 31.7% |
| Market Cap (mil) | 13,811.85 |
| Beta | 0.53 |
| Outstanding shares (mil) | 3.51 |
| Enterprise Value (mil) | 16,001.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.78% |
| Cost of Debt | 4.25% |
| WACC | 6.26% |