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