As of 2025-05-25, the Intrinsic Value of Teraoka Seisakusho Co Ltd (4987.T) is 92.16 JPY. This 4987.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 561.00 JPY, the upside of Teraoka Seisakusho Co Ltd is -83.60%.
The range of the Intrinsic Value is 82.08 - 102.60 JPY
Based on its market price of 561.00 JPY and our intrinsic valuation, Teraoka Seisakusho Co Ltd (4987.T) is overvalued by 83.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12,288.45) - (684.04) | (1,379.65) | -345.9% |
| DCF (Growth 10y) | (236.14) - (4,013.85) | (465.61) | -183.0% |
| DCF (EBITDA 5y) | 82.08 - 102.60 | 92.16 | -83.6% |
| DCF (EBITDA 10y) | 119.13 - 196.57 | 155.25 | -72.3% |
| Fair Value | -578.93 - -578.93 | -578.93 | -203.20% |
| P/E | (1,275.96) - (1,389.43) | (1,374.95) | -345.1% |
| EV/EBITDA | 258.68 - 304.91 | 281.91 | -49.7% |
| EPV | (364.19) - (623.12) | (493.65) | -188.0% |
| DDM - Stable | (2,000.20) - (28,770.62) | (15,385.40) | -2842.5% |
| DDM - Multi | (324.15) - (3,651.35) | (596.86) | -206.4% |
| Market Cap (mil) | 14,210.85 |
| Beta | 0.81 |
| Outstanding shares (mil) | 25.33 |
| Enterprise Value (mil) | 9,768.85 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.92% |
| Cost of Debt | 5.50% |
| WACC | 5.80% |