As of 2025-07-08, the Intrinsic Value of Torex Semiconductor Ltd (6616.T) is 6,801.49 JPY. This 6616.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,365.00 JPY, the upside of Torex Semiconductor Ltd is 398.30%.
The range of the Intrinsic Value is 2,894.35 - 103,362.93 JPY
Based on its market price of 1,365.00 JPY and our intrinsic valuation, Torex Semiconductor Ltd (6616.T) is undervalued by 398.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,809.43) - (718.28) | (762.34) | -155.8% |
| DCF (Growth 10y) | 2,894.35 - 103,362.93 | 6,801.49 | 398.3% |
| DCF (EBITDA 5y) | 566.10 - 2,106.59 | 1,183.82 | -13.3% |
| DCF (EBITDA 10y) | 1,764.86 - 4,895.66 | 2,964.64 | 117.2% |
| Fair Value | -3,218.30 - -3,218.30 | -3,218.30 | -335.77% |
| P/E | (2,197.25) - (2,140.07) | (2,077.79) | -252.2% |
| EV/EBITDA | 161.83 - 922.83 | 475.62 | -65.2% |
| EPV | (1,165.77) - (1,981.20) | (1,573.48) | -215.3% |
| DDM - Stable | (1,535.41) - (11,940.23) | (6,737.82) | -593.6% |
| DDM - Multi | 1,347.90 - 9,296.70 | 2,467.57 | 80.8% |
| Market Cap (mil) | 15,765.75 |
| Beta | 1.60 |
| Outstanding shares (mil) | 11.55 |
| Enterprise Value (mil) | 19,320.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.14% |
| Cost of Debt | 5.50% |
| WACC | 6.90% |