As of 2025-05-11, the Intrinsic Value of Sojitz Corp (2768.T) is 26,235.16 JPY. This 2768.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,522.00 JPY, the upside of Sojitz Corp is 644.90%.
The range of the Intrinsic Value is 13,145.69 - 140,952.40 JPY
Based on its market price of 3,522.00 JPY and our intrinsic valuation, Sojitz Corp (2768.T) is undervalued by 644.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,145.69 - 140,952.40 | 26,235.16 | 644.9% |
| DCF (Growth 10y) | 18,877.38 - 177,954.28 | 35,249.51 | 900.8% |
| DCF (EBITDA 5y) | 5,302.03 - 6,520.28 | 6,010.33 | 70.7% |
| DCF (EBITDA 10y) | 9,267.31 - 11,741.40 | 10,566.83 | 200.0% |
| Fair Value | 12,292.67 - 12,292.67 | 12,292.67 | 249.03% |
| P/E | 3,866.82 - 5,247.83 | 4,444.75 | 26.2% |
| EV/EBITDA | (13.20) - 4,568.45 | 2,529.24 | -28.2% |
| EPV | 6,828.79 - 11,354.87 | 9,091.82 | 158.1% |
| DDM - Stable | 4,355.14 - 20,731.07 | 12,543.11 | 256.1% |
| DDM - Multi | 11,045.30 - 41,352.60 | 17,490.58 | 396.6% |
| Market Cap (mil) | 792,450.00 |
| Beta | 1.05 |
| Outstanding shares (mil) | 225.00 |
| Enterprise Value (mil) | 1,789,202.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.02% |
| Cost of Debt | 4.25% |
| WACC | 5.39% |