As of 2025-07-08, the Intrinsic Value of Sanwa Co Ltd (3187.T) is 454.75 JPY. This 3187.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 366.00 JPY, the upside of Sanwa Co Ltd is 24.2%.

The range of the Intrinsic Value is 259.71 - 1,206.73 JPY.

Is 3187.T undervalued or overvalued?

Based on its market price of 366.00 JPY and our intrinsic valuation, Sanwa Co Ltd (3187.T) is undervalued by 24.2%.

366.00 JPY

Stock Price

454.75 JPY

Intrinsic Value

Intrinsic Value Details

3187.T Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	259.71 - 1,206.73	454.75	24.2%
DCF (Growth Exit 10Y)	427.17 - 1,750.53	701.09	91.6%
DCF (EBITDA Exit 5Y)	502.49 - 883.95	763.94	108.7%
DCF (EBITDA Exit 10Y)	627.78 - 1,132.13	946.47	158.6%
Peter Lynch Fair Value	94.79 - 94.79	94.79	-74.1%
P/E Multiples	59.83 - 543.93	280.87	-23.3%
EV/EBITDA Multiples	19.51 - 758.79	310.55	-15.1%
Earnings Power Value	326.62 - 515.74	421.18	15.1%
Dividend Discount Model - Stable	39.43 - 165.95	102.69	-71.9%
Dividend Discount Model - Multi Stages	597.53 - 1,563.75	825.61	125.6%

3187.T Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Hamee Corp	1,100.98 - 5,345.46	1,759.18	41.5%
Vega Corporation Co Ltd	1,068.03 - 2,747.3	1,473.25	-9.5%
Locondo Inc	607.37 - 1,433.03	804.10	-39.5%
MarketEnterprise Co Ltd	1,426.03 - 3,095.93	1,980.97	38.0%
Koukandekirukun Inc	5,281.27 - 7,495.84	6,317.45	169.7%
Tea Life Co Ltd	1,292.9 - 2,894.92	1,681.06	43.7%
Aucfan Co Ltd	570.28 - 720.45	628.79	69.0%
Micreed Co Ltd	839.73 - 1,300.71	1,011.54	125.3%

3187.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	7,049
Beta	0.49
Outstanding shares (mil)	19
Enterprise Value (mil)	8,962

Market risk premium	6.6%
Cost of Equity	6.4%
Cost of Debt	4.5%
WACC	5.4%