As of 2025-07-09, the Intrinsic Value of Zuken Elmic Inc (4770.T) is 630.95 JPY. This 4770.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 428.00 JPY, the upside of Zuken Elmic Inc is 47.40%.
The range of the Intrinsic Value is 519.92 - 838.16 JPY
Based on its market price of 428.00 JPY and our intrinsic valuation, Zuken Elmic Inc (4770.T) is undervalued by 47.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 519.92 - 838.16 | 630.95 | 47.4% |
| DCF (Growth 10y) | 591.72 - 955.69 | 719.19 | 68.0% |
| DCF (EBITDA 5y) | 362.90 - 443.48 | 387.65 | -9.4% |
| DCF (EBITDA 10y) | 457.77 - 573.55 | 497.63 | 16.3% |
| Fair Value | 145.18 - 145.18 | 145.18 | -66.08% |
| P/E | 402.44 - 506.39 | 428.72 | 0.2% |
| EV/EBITDA | 284.74 - 405.72 | 328.13 | -23.3% |
| EPV | 410.85 - 548.32 | 479.58 | 12.1% |
| DDM - Stable | 277.90 - 667.96 | 472.93 | 10.5% |
| DDM - Multi | 324.09 - 622.76 | 428.03 | 0.0% |
| Market Cap (mil) | 2,687.84 |
| Beta | 0.37 |
| Outstanding shares (mil) | 6.28 |
| Enterprise Value (mil) | 1,882.43 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.11% |
| Cost of Debt | 4.25% |
| WACC | 6.09% |