As of 2025-07-09, the Intrinsic Value of Japan Power Fastening Co Ltd (5950.T) is 251.60 JPY. This 5950.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.00 JPY, the upside of Japan Power Fastening Co Ltd is 41.30%.
The range of the Intrinsic Value is 189.45 - 361.47 JPY
Based on its market price of 178.00 JPY and our intrinsic valuation, Japan Power Fastening Co Ltd (5950.T) is undervalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.45 - 361.47 | 251.60 | 41.3% |
| DCF (Growth 10y) | 240.04 - 439.12 | 312.24 | 75.4% |
| DCF (EBITDA 5y) | 92.87 - 117.36 | 103.47 | -41.9% |
| DCF (EBITDA 10y) | 149.27 - 189.65 | 167.14 | -6.1% |
| Fair Value | 634.22 - 634.22 | 634.22 | 256.30% |
| P/E | 236.44 - 315.42 | 264.06 | 48.3% |
| EV/EBITDA | (25.59) - 38.98 | (0.20) | -100.1% |
| EPV | (40.52) - (44.47) | (42.49) | -123.9% |
| DDM - Stable | 228.40 - 480.75 | 354.58 | 99.2% |
| DDM - Multi | 484.21 - 775.68 | 594.85 | 234.2% |
| Market Cap (mil) | 3,326.82 |
| Beta | 0.67 |
| Outstanding shares (mil) | 18.69 |
| Enterprise Value (mil) | 3,880.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.26% |
| Cost of Debt | 5.50% |
| WACC | 6.26% |