As of 2026-04-03, the Intrinsic Value of Sumitomo Precision Products Co Ltd (6355.T) is 2,846.21 JPY. This 6355.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,645.00 JPY, the upside of Sumitomo Precision Products Co Ltd is -21.90%.
The range of the Intrinsic Value is 816.36 - 9,353.27 JPY
Based on its market price of 3,645.00 JPY and our intrinsic valuation, Sumitomo Precision Products Co Ltd (6355.T) is overvalued by 21.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 816.36 - 9,353.27 | 2,846.21 | -21.9% |
| DCF (Growth 10y) | 294.97 - 6,351.59 | 1,756.59 | -51.8% |
| DCF (EBITDA 5y) | 10,787.60 - 24,446.96 | 17,700.48 | 385.6% |
| DCF (EBITDA 10y) | 10,597.25 - 27,273.18 | 18,450.06 | 406.2% |
| Fair Value | 2,368.59 - 2,368.59 | 2,368.59 | -35.02% |
| P/E | 9,517.89 - 22,132.04 | 15,123.70 | 314.9% |
| EV/EBITDA | 5,809.02 - 16,273.97 | 12,114.15 | 232.3% |
| EPV | 798.34 - 3,092.66 | 1,945.51 | -46.6% |
| DDM - Stable | 2,210.16 - 7,479.11 | 4,844.64 | 32.9% |
| DDM - Multi | 3,353.34 - 9,486.68 | 5,030.15 | 38.0% |
| Market Cap (mil) | 19,190.01 |
| Beta | 1.19 |
| Outstanding shares (mil) | 5.26 |
| Enterprise Value (mil) | 35,406.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.35% |
| Cost of Debt | 4.25% |
| WACC | 6.91% |