As of 2025-07-08, the Intrinsic Value of Shinto Holdings Inc (2776.T) is 798.31 JPY. This 2776.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.00 JPY, the upside of Shinto Holdings Inc is 504.80%.
The range of the Intrinsic Value is 480.45 - 2,052.11 JPY
Based on its market price of 132.00 JPY and our intrinsic valuation, Shinto Holdings Inc (2776.T) is undervalued by 504.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 480.45 - 2,052.11 | 798.31 | 504.8% |
| DCF (Growth 10y) | 1,514.47 - 6,212.02 | 2,466.06 | 1768.2% |
| DCF (EBITDA 5y) | 233.59 - 421.14 | 336.10 | 154.6% |
| DCF (EBITDA 10y) | 756.55 - 1,266.57 | 1,017.28 | 670.7% |
| Fair Value | 2.12 - 2.12 | 2.12 | -98.40% |
| P/E | 6.90 - 130.26 | 63.42 | -52.0% |
| EV/EBITDA | (57.47) - 10.95 | (22.79) | -117.3% |
| EPV | (126.94) - (153.88) | (140.41) | -206.4% |
| DDM - Stable | 4.81 - 32.50 | 18.65 | -85.9% |
| DDM - Multi | 667.82 - 3,649.38 | 1,144.25 | 766.9% |
| Market Cap (mil) | 5,157.24 |
| Beta | 0.34 |
| Outstanding shares (mil) | 39.07 |
| Enterprise Value (mil) | 8,061.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.67% |
| Cost of Debt | 5.80% |
| WACC | 5.59% |