As of 2025-07-22, the Intrinsic Value of Takamisawa Cybernetics Co Ltd (6424.T) is 1,710.00 JPY. This 6424.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 967.00 JPY, the upside of Takamisawa Cybernetics Co Ltd is 76.80%.
The range of the Intrinsic Value is 1,335.94 - 2,310.40 JPY
Based on its market price of 967.00 JPY and our intrinsic valuation, Takamisawa Cybernetics Co Ltd (6424.T) is undervalued by 76.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,335.94 - 2,310.40 | 1,710.00 | 76.8% |
| DCF (Growth 10y) | 1,912.01 - 3,212.56 | 2,412.36 | 149.5% |
| DCF (EBITDA 5y) | 1,300.38 - 1,793.64 | 1,555.24 | 60.8% |
| DCF (EBITDA 10y) | 1,719.34 - 2,389.28 | 2,048.34 | 111.8% |
| Fair Value | 5,525.05 - 5,525.05 | 5,525.05 | 471.36% |
| P/E | 2,420.26 - 3,345.97 | 2,882.97 | 198.1% |
| EV/EBITDA | 1,078.19 - 1,500.75 | 1,372.40 | 41.9% |
| EPV | 2,380.09 - 3,326.77 | 2,853.44 | 195.1% |
| DDM - Stable | 1,188.65 - 2,421.48 | 1,805.06 | 86.7% |
| DDM - Multi | 1,308.91 - 2,199.29 | 1,651.52 | 70.8% |
| Market Cap (mil) | 4,380.51 |
| Beta | 0.86 |
| Outstanding shares (mil) | 4.53 |
| Enterprise Value (mil) | 6,278.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.11% |
| Cost of Debt | 4.25% |
| WACC | 6.95% |