As of 2025-07-07, the Intrinsic Value of Persol Holdings Co Ltd (2181.T) is 260.50 JPY. This 2181.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 276.10 JPY, the upside of Persol Holdings Co Ltd is -5.70%.
The range of the Intrinsic Value is 175.49 - 565.29 JPY
Based on its market price of 276.10 JPY and our intrinsic valuation, Persol Holdings Co Ltd (2181.T) is overvalued by 5.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.49 - 565.29 | 260.50 | -5.7% |
| DCF (Growth 10y) | 243.27 - 781.76 | 361.08 | 30.8% |
| DCF (EBITDA 5y) | 217.66 - 256.15 | 230.65 | -16.5% |
| DCF (EBITDA 10y) | 255.48 - 318.58 | 279.34 | 1.2% |
| Fair Value | 394.18 - 394.18 | 394.18 | 42.77% |
| P/E | 155.12 - 283.50 | 204.27 | -26.0% |
| EV/EBITDA | 219.38 - 300.18 | 271.16 | -1.8% |
| EPV | 331.30 - 442.29 | 386.80 | 40.1% |
| DDM - Stable | 186.08 - 771.93 | 479.00 | 73.5% |
| DDM - Multi | 232.44 - 709.64 | 345.52 | 25.1% |
| Market Cap (mil) | 629,077.30 |
| Beta | 0.54 |
| Outstanding shares (mil) | 2,278.44 |
| Enterprise Value (mil) | 604,419.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.88% |
| Cost of Debt | 4.25% |
| WACC | 6.46% |