What is the intrinsic value of 2185.T?

As of 2026-04-06, the Intrinsic Value of CMC Corp (2185.T) is 3,041.46 JPY. This 2185.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,868.00 JPY, the upside of CMC Corp is 62.80%.

The range of the Intrinsic Value is 2,693.62 - 3,585.54 JPY

Is 2185.T undervalued or overvalued?

Based on its market price of 1,868.00 JPY and our intrinsic valuation, CMC Corp (2185.T) is undervalued by 62.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,693.62 - 3,585.54	3,041.46	62.8%
DCF (Growth 10y)	2,873.29 - 3,786.58	3,231.17	73.0%
DCF (EBITDA 5y)	2,219.29 - 2,697.60	2,457.82	31.6%
DCF (EBITDA 10y)	2,491.09 - 3,008.09	2,738.97	46.6%
Fair Value	1,732.81 - 1,732.81	1,732.81	-7.24%
P/E	1,797.60 - 2,075.65	1,923.44	3.0%
EV/EBITDA	1,848.04 - 2,851.72	2,340.22	25.3%
EPV	2,255.67 - 2,663.09	2,459.38	31.7%
DDM - Stable	1,435.21 - 2,889.01	2,162.10	15.7%
DDM - Multi	1,830.32 - 2,848.02	2,227.03	19.2%