What is the intrinsic value of 5121.T?

As of 2025-07-06, the Intrinsic Value of Fujikura Composites Inc. (5121.T) is 2,141.08 JPY. This 5121.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,470.00 JPY, the upside of Fujikura Composites Inc. is 45.70%.

The range of the Intrinsic Value is 1,883.44 - 2,522.16 JPY

Is 5121.T undervalued or overvalued?

Based on its market price of 1,470.00 JPY and our intrinsic valuation, Fujikura Composites Inc. (5121.T) is undervalued by 45.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,883.44 - 2,522.16	2,141.08	45.7%
DCF (Growth 10y)	1,855.66 - 2,400.09	2,076.95	41.3%
DCF (EBITDA 5y)	1,368.77 - 1,875.19	1,673.41	13.8%
DCF (EBITDA 10y)	1,581.87 - 2,064.81	1,852.54	26.0%
Fair Value	4,145.10 - 4,145.10	4,145.10	181.98%
P/E	1,011.13 - 1,482.28	1,225.35	-16.6%
EV/EBITDA	923.51 - 1,614.04	1,363.33	-7.3%
EPV	1,940.56 - 2,389.40	2,164.98	47.3%
DDM - Stable	1,208.65 - 2,294.53	1,751.59	19.2%
DDM - Multi	1,399.22 - 2,057.82	1,665.15	13.3%