As of 2025-07-21, the Intrinsic Value of Mitsubishi Steel Mfg. Co Ltd (5632.T) is 1,823.03 JPY. This 5632.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,604.00 JPY, the upside of Mitsubishi Steel Mfg. Co Ltd is 13.70%.
The range of the Intrinsic Value is 1,091.45 - 3,049.37 JPY
Based on its market price of 1,604.00 JPY and our intrinsic valuation, Mitsubishi Steel Mfg. Co Ltd (5632.T) is undervalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,091.45 - 3,049.37 | 1,823.03 | 13.7% |
| DCF (Growth 10y) | 1,450.56 - 3,409.53 | 2,185.97 | 36.3% |
| DCF (EBITDA 5y) | 1,104.63 - 1,902.21 | 1,588.90 | -0.9% |
| DCF (EBITDA 10y) | 1,492.54 - 2,417.00 | 2,018.58 | 25.8% |
| Fair Value | 3,760.35 - 3,760.35 | 3,760.35 | 134.44% |
| P/E | 929.56 - 1,389.79 | 1,120.17 | -30.2% |
| EV/EBITDA | 172.28 - 1,648.56 | 942.96 | -41.2% |
| EPV | 2,073.57 - 3,202.41 | 2,637.99 | 64.5% |
| DDM - Stable | 910.37 - 1,871.28 | 1,390.83 | -13.3% |
| DDM - Multi | 1,395.37 - 2,233.99 | 1,717.71 | 7.1% |
| Market Cap (mil) | 25,198.84 |
| Beta | 1.27 |
| Outstanding shares (mil) | 15.71 |
| Enterprise Value (mil) | 61,320.84 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.40% |
| Cost of Debt | 4.25% |
| WACC | 5.41% |