As of 2025-07-08, the Intrinsic Value of Tsuruya Co Ltd (5386.T) is 395.19 JPY. This 5386.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 403.00 JPY, the upside of Tsuruya Co Ltd is -1.90%.
The range of the Intrinsic Value is 299.22 - 681.42 JPY
Based on its market price of 403.00 JPY and our intrinsic valuation, Tsuruya Co Ltd (5386.T) is overvalued by 1.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 299.22 - 681.42 | 395.19 | -1.9% |
| DCF (Growth 10y) | 322.32 - 696.98 | 417.05 | 3.5% |
| DCF (EBITDA 5y) | 249.46 - 378.90 | 290.01 | -28.0% |
| DCF (EBITDA 10y) | 275.24 - 404.95 | 316.83 | -21.4% |
| Fair Value | 78.13 - 78.13 | 78.13 | -80.61% |
| P/E | 196.58 - 327.91 | 261.42 | -35.1% |
| EV/EBITDA | 274.21 - 556.92 | 385.29 | -4.4% |
| EPV | 219.18 - 268.09 | 243.63 | -39.5% |
| DDM - Stable | 160.42 - 526.34 | 343.38 | -14.8% |
| DDM - Multi | 253.55 - 598.86 | 351.05 | -12.9% |
| Market Cap (mil) | 3,131.31 |
| Beta | 0.26 |
| Outstanding shares (mil) | 7.77 |
| Enterprise Value (mil) | 2,573.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.75% |
| Cost of Debt | 4.25% |
| WACC | 5.61% |