As of 2025-06-02, the Intrinsic Value of Toso Co Ltd (5956.T) is 740.72 JPY. This 5956.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 514.00 JPY, the upside of Toso Co Ltd is 44.10%.
The range of the Intrinsic Value is 606.50 - 999.57 JPY
Based on its market price of 514.00 JPY and our intrinsic valuation, Toso Co Ltd (5956.T) is undervalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 606.50 - 999.57 | 740.72 | 44.1% |
| DCF (Growth 10y) | 373.98 - 459.73 | 404.46 | -21.3% |
| DCF (EBITDA 5y) | 562.26 - 845.57 | 684.37 | 33.1% |
| DCF (EBITDA 10y) | 561.88 - 847.23 | 681.62 | 32.6% |
| Fair Value | 250.08 - 250.08 | 250.08 | -51.35% |
| P/E | 511.81 - 597.18 | 530.01 | 3.1% |
| EV/EBITDA | 585.27 - 881.49 | 677.55 | 31.8% |
| EPV | 1,136.92 - 1,530.96 | 1,333.94 | 159.5% |
| DDM - Stable | 455.65 - 1,119.45 | 787.55 | 53.2% |
| DDM - Multi | 551.00 - 1,080.87 | 732.73 | 42.6% |
| Market Cap (mil) | 5,140.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 10.00 |
| Enterprise Value (mil) | 3,163.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.85% |
| Cost of Debt | 4.25% |
| WACC | 5.70% |