As of 2025-07-07, the Intrinsic Value of Tsudakoma Corp (6217.T) is 6,024.61 JPY. This 6217.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 360.00 JPY, the upside of Tsudakoma Corp is 1,573.50%.
The range of the Intrinsic Value is 3,686.43 - 13,762.94 JPY
Based on its market price of 360.00 JPY and our intrinsic valuation, Tsudakoma Corp (6217.T) is undervalued by 1,573.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,686.43 - 13,762.94 | 6,024.61 | 1573.5% |
| DCF (Growth 10y) | 8,457.05 - 27,751.50 | 12,943.00 | 3495.3% |
| DCF (EBITDA 5y) | 1,326.18 - 1,902.72 | 1,511.91 | 320.0% |
| DCF (EBITDA 10y) | 3,432.90 - 4,409.77 | 3,768.77 | 946.9% |
| Fair Value | 505.87 - 505.87 | 505.87 | 40.52% |
| P/E | 957.11 - 1,339.80 | 1,128.96 | 213.6% |
| EV/EBITDA | (710.70) - (146.61) | (403.43) | -212.1% |
| EPV | (3,347.00) - (3,688.44) | (3,517.72) | -1077.1% |
| DDM - Stable | 921.07 - 3,037.24 | 1,979.15 | 449.8% |
| DDM - Multi | 3,787.12 - 9,943.69 | 5,513.86 | 1431.6% |
| Market Cap (mil) | 2,451.60 |
| Beta | 0.58 |
| Outstanding shares (mil) | 6.81 |
| Enterprise Value (mil) | 11,544.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.34% |
| Cost of Debt | 4.25% |
| WACC | 4.52% |