As of 2025-05-18, the Intrinsic Value of Sanyodo Holdings Inc (3058.T) is 3,763.27 JPY. This 3058.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 686.00 JPY, the upside of Sanyodo Holdings Inc is 448.60%.
The range of the Intrinsic Value is 2,229.87 - 12,588.76 JPY
Based on its market price of 686.00 JPY and our intrinsic valuation, Sanyodo Holdings Inc (3058.T) is undervalued by 448.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,229.87 - 12,588.76 | 3,763.27 | 448.6% |
| DCF (Growth 10y) | 2,983.98 - 15,601.55 | 4,857.53 | 608.1% |
| DCF (EBITDA 5y) | 1,067.63 - 1,305.14 | 1,196.77 | 74.5% |
| DCF (EBITDA 10y) | 1,614.86 - 1,969.60 | 1,799.88 | 162.4% |
| Fair Value | -8.00 - -8.00 | -8.00 | -101.17% |
| P/E | (11.39) - 182.93 | 73.75 | -89.2% |
| EV/EBITDA | 245.61 - 381.65 | 326.23 | -52.4% |
| EPV | 635.66 - 836.96 | 736.31 | 7.3% |
| DDM - Stable | (24.52) - (175.94) | (100.23) | -114.6% |
| DDM - Multi | 1,581.58 - 8,778.05 | 2,675.65 | 290.0% |
| Market Cap (mil) | 5,076.40 |
| Beta | 0.16 |
| Outstanding shares (mil) | 7.40 |
| Enterprise Value (mil) | 5,500.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.69% |
| Cost of Debt | 4.25% |
| WACC | 4.17% |