As of 2025-07-08, the Intrinsic Value of Shinhokoku Steel Corp (5542.T) is 1,343.00 JPY. This 5542.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 725.00 JPY, the upside of Shinhokoku Steel Corp is 85.20%.
The range of the Intrinsic Value is 1,135.46 - 1,702.95 JPY
Based on its market price of 725.00 JPY and our intrinsic valuation, Shinhokoku Steel Corp (5542.T) is undervalued by 85.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,135.46 - 1,702.95 | 1,343.00 | 85.2% |
| DCF (Growth 10y) | 1,190.86 - 1,750.40 | 1,396.56 | 92.6% |
| DCF (EBITDA 5y) | 792.85 - 894.79 | 851.24 | 17.4% |
| DCF (EBITDA 10y) | 939.94 - 1,084.53 | 1,015.32 | 40.0% |
| Fair Value | 1,465.27 - 1,465.27 | 1,465.27 | 102.11% |
| P/E | 631.99 - 739.11 | 697.37 | -3.8% |
| EV/EBITDA | 670.57 - 760.86 | 718.29 | -0.9% |
| EPV | 1,332.09 - 1,748.63 | 1,540.36 | 112.5% |
| DDM - Stable | 721.58 - 1,615.27 | 1,168.43 | 61.2% |
| DDM - Multi | 845.55 - 1,494.42 | 1,081.98 | 49.2% |
| Market Cap (mil) | 5,089.50 |
| Beta | 0.65 |
| Outstanding shares (mil) | 7.02 |
| Enterprise Value (mil) | 2,820.69 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.20% |
| Cost of Debt | 4.25% |
| WACC | 6.48% |