As of 2026-04-02, the Intrinsic Value of Okabe Co Ltd (5959.T) is 1,042.44 JPY. This 5959.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 968.00 JPY, the upside of Okabe Co Ltd is 7.70%.
The range of the Intrinsic Value is 767.67 - 1,773.09 JPY
Based on its market price of 968.00 JPY and our intrinsic valuation, Okabe Co Ltd (5959.T) is undervalued by 7.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 767.67 - 1,773.09 | 1,042.44 | 7.7% |
| DCF (Growth 10y) | 756.28 - 1,622.15 | 994.95 | 2.8% |
| DCF (EBITDA 5y) | 724.46 - 1,069.00 | 934.96 | -3.4% |
| DCF (EBITDA 10y) | 794.52 - 1,191.54 | 1,019.29 | 5.3% |
| Fair Value | 1,737.16 - 1,737.16 | 1,737.16 | 79.46% |
| P/E | 960.30 - 1,258.49 | 1,081.15 | 11.7% |
| EV/EBITDA | 639.73 - 972.78 | 865.29 | -10.6% |
| EPV | 1,005.56 - 1,372.18 | 1,188.87 | 22.8% |
| DDM - Stable | 673.35 - 2,192.97 | 1,433.16 | 48.1% |
| DDM - Multi | 909.19 - 2,176.90 | 1,268.84 | 31.1% |
| Market Cap (mil) | 45,776.72 |
| Beta | 0.66 |
| Outstanding shares (mil) | 47.29 |
| Enterprise Value (mil) | 42,981.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.25% |
| WACC | 6.54% |