6276.T
SiriusVision Co Ltd
Price:  
285.00 
JPY
Volume:  
3,500.00
Japan | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

6276.T Intrinsic Value

-12.10 %
Upside

What is the intrinsic value of 6276.T?

As of 2025-07-11, the Intrinsic Value of SiriusVision Co Ltd (6276.T) is 250.43 JPY. This 6276.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 285.00 JPY, the upside of SiriusVision Co Ltd is -12.10%.

The range of the Intrinsic Value is 188.84 - 350.96 JPY

Is 6276.T undervalued or overvalued?

Based on its market price of 285.00 JPY and our intrinsic valuation, SiriusVision Co Ltd (6276.T) is overvalued by 12.10%.

285.00 JPY
Stock Price
250.43 JPY
Intrinsic Value
Intrinsic Value Details

6276.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (128.58) - 26.85 (17.67) -106.2%
DCF (Growth 10y) (48.85) - (296.55) (120.27) -142.2%
DCF (EBITDA 5y) 188.84 - 350.96 250.43 -12.1%
DCF (EBITDA 10y) 125.51 - 270.41 177.59 -37.7%
Fair Value -229.22 - -229.22 -229.22 -180.43%
P/E (416.26) - (499.70) (421.76) -248.0%
EV/EBITDA 173.31 - 341.80 250.49 -12.1%
EPV (620.68) - (914.25) (767.47) -369.3%
DDM - Stable (463.46) - (1,429.10) (946.28) -432.0%
DDM - Multi (29.90) - (71.66) (42.18) -114.8%

6276.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,247.20
Beta 1.13
Outstanding shares (mil) 4.38
Enterprise Value (mil) 645.72
Market risk premium 6.13%
Cost of Equity 6.91%
Cost of Debt 10.93%
WACC 6.97%