As of 2026-04-04, the Intrinsic Value of Sagami Rubber Industries Co Ltd (5194.T) is 532.95 JPY. This 5194.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 631.00 JPY, the upside of Sagami Rubber Industries Co Ltd is -15.50%.
The range of the Intrinsic Value is 126.57 - 5,649.04 JPY
Based on its market price of 631.00 JPY and our intrinsic valuation, Sagami Rubber Industries Co Ltd (5194.T) is overvalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.57 - 5,649.04 | 532.95 | -15.5% |
| DCF (Growth 10y) | 722.18 - 12,900.47 | 1,619.63 | 156.7% |
| DCF (EBITDA 5y) | 179.64 - 599.20 | 429.69 | -31.9% |
| DCF (EBITDA 10y) | 401.15 - 983.96 | 731.48 | 15.9% |
| Fair Value | 100.45 - 100.45 | 100.45 | -84.08% |
| P/E | 47.33 - 693.98 | 343.58 | -45.5% |
| EV/EBITDA | 9.75 - 416.74 | 224.57 | -64.4% |
| EPV | (71.74) - 30.95 | (20.40) | -103.2% |
| DDM - Stable | 54.76 - 294.88 | 174.82 | -72.3% |
| DDM - Multi | 1,583.11 - 5,644.97 | 2,369.92 | 275.6% |
| Market Cap (mil) | 6,903.14 |
| Beta | 0.30 |
| Outstanding shares (mil) | 10.94 |
| Enterprise Value (mil) | 10,461.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.89% |
| Cost of Debt | 4.26% |
| WACC | 4.41% |