As of 2025-06-01, the Intrinsic Value of Ube Industries Ltd (4208.T) is 744.27 JPY. This 4208.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,263.00 JPY, the upside of Ube Industries Ltd is -67.10%.
The range of the Intrinsic Value is 379.48 - 1,079.40 JPY
Based on its market price of 2,263.00 JPY and our intrinsic valuation, Ube Industries Ltd (4208.T) is overvalued by 67.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,145.03) - 394.61 | (702.58) | -131.0% |
| DCF (Growth 10y) | (853.06) - 893.06 | (346.75) | -115.3% |
| DCF (EBITDA 5y) | 379.48 - 1,079.40 | 744.27 | -67.1% |
| DCF (EBITDA 10y) | 328.39 - 1,236.55 | 775.79 | -65.7% |
| Fair Value | -1,133.71 - -1,133.71 | -1,133.71 | -150.10% |
| P/E | (403.60) - (470.72) | (435.34) | -119.2% |
| EV/EBITDA | (636.56) - 1,145.58 | 278.16 | -87.7% |
| EPV | (1,077.87) - (732.55) | (905.21) | -140.0% |
| DDM - Stable | (244.74) - (663.36) | (454.05) | -120.1% |
| DDM - Multi | 811.46 - 1,852.54 | 1,144.93 | -49.4% |
| Market Cap (mil) | 240,330.60 |
| Beta | 0.77 |
| Outstanding shares (mil) | 106.20 |
| Enterprise Value (mil) | 454,897.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.56% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |