As of 2025-07-10, the Intrinsic Value of Toyo Engineering Corp (6330.T) is 725.86 JPY. This 6330.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,029.00 JPY, the upside of Toyo Engineering Corp is -29.50%.
The range of the Intrinsic Value is 185.03 - 939.99 JPY
Based on its market price of 1,029.00 JPY and our intrinsic valuation, Toyo Engineering Corp (6330.T) is overvalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 185.03 - 939.99 | 725.86 | -29.5% |
| DCF (Growth 10y) | 1,029.42 - 522.30 | 884.58 | -14.0% |
| DCF (EBITDA 5y) | 1,888.99 - 2,032.16 | 1,942.53 | 88.8% |
| DCF (EBITDA 10y) | 1,667.04 - 1,800.82 | 1,717.82 | 66.9% |
| Fair Value | 1,310.95 - 1,310.95 | 1,310.95 | 27.40% |
| P/E | 660.72 - 872.92 | 742.48 | -27.8% |
| EV/EBITDA | 1,731.42 - 1,984.85 | 1,860.46 | 80.8% |
| EPV | 2,043.72 - 2,345.69 | 2,194.71 | 113.3% |
| DDM - Stable | 357.33 - 863.67 | 610.50 | -40.7% |
| DDM - Multi | 565.86 - 1,036.42 | 729.52 | -29.1% |
| Market Cap (mil) | 39,678.24 |
| Beta | 1.31 |
| Outstanding shares (mil) | 38.56 |
| Enterprise Value (mil) | 803.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.87% |
| Cost of Debt | 4.50% |
| WACC | 6.13% |