6098.T
Recruit Holdings Co Ltd
Price:  
8,203 
JPY
Volume:  
2,412,000
Japan | Professional Services

6098.T Intrinsic Value

-0.8 %
Upside

What is the intrinsic value of 6098.T?

As of 2025-07-07, the Intrinsic Value of Recruit Holdings Co Ltd (6098.T) is 8,137.19 JPY. This 6098.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,203.00 JPY, the upside of Recruit Holdings Co Ltd is -0.8%.

The range of the Intrinsic Value is 5,260.89 - 21,545.86 JPY.

Is 6098.T undervalued or overvalued?

Based on its market price of 8,203.00 JPY and our intrinsic valuation, Recruit Holdings Co Ltd (6098.T) is overvalued by 0.8%.

8,203.00 JPY
Stock Price
8,137.19 JPY
Intrinsic Value
Intrinsic Value Details

6098.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 5,260.89 - 21,545.86 8,137.19 -0.8%
DCF (Growth Exit 10Y) 6,082.85 - 23,618.17 9,202.42 12.2%
DCF (EBITDA Exit 5Y) 4,357.85 - 5,985.44 5,019.25 -38.8%
DCF (EBITDA Exit 10Y) 5,189.22 - 7,339.48 6,065.19 -26.1%
Peter Lynch Fair Value 6,529.88 - 6,529.88 6,529.88 -20.4%
P/E Multiples 4,236.42 - 7,245.55 5,488.31 -33.1%
EV/EBITDA Multiples 3,650.81 - 5,205.63 4,116.60 -49.8%
Earnings Power Value 4,580.43 - 6,455.17 5,517.80 -32.7%
Dividend Discount Model - Stable 3,293.82 - 19,459.8 11,376.81 38.7%
Dividend Discount Model - Multi Stages 4,548.22 - 21,058.1 7,499.46 -8.6%

6098.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil)12,829,328
Beta1.14
Outstanding shares (mil)1,564
Enterprise Value (mil)12,229,643
Market risk premium6.6%
Cost of Equity6.4%
Cost of Debt4.25%
WACC6.3%