As of 2025-06-03, the Intrinsic Value of Onkyo Home Entertainment Corp (6628.T) is (163.32) JPY. This 6628.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.00 JPY, the upside of Onkyo Home Entertainment Corp is -16,431.70%.
The range of the Intrinsic Value is (1,517.81) - (89.86) JPY
Based on its market price of 1.00 JPY and our intrinsic valuation, Onkyo Home Entertainment Corp (6628.T) is overvalued by 16,431.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,517.81) - (89.86) | (163.32) | -16431.7% |
| DCF (Growth 10y) | (78.28) - (1,165.26) | (134.71) | -13571.1% |
| DCF (EBITDA 5y) | (28.97) - (38.18) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (38.39) - (49.43) | (1,234.50) | -123450.0% |
| Fair Value | -17.14 - -17.14 | -17.14 | -1,814.26% |
| P/E | (57.24) - (59.89) | (60.06) | -6105.7% |
| EV/EBITDA | (8.86) - (14.51) | (12.15) | -1314.5% |
| EPV | (51.74) - (84.19) | (67.97) | -6896.7% |
| DDM - Stable | (65.38) - (705.44) | (385.41) | -38640.9% |
| DDM - Multi | (54.76) - (487.93) | (100.76) | -10176.5% |
| Market Cap (mil) | 1,148.31 |
| Beta | 2.11 |
| Outstanding shares (mil) | 1,148.31 |
| Enterprise Value (mil) | 1,349.31 |
| Market risk premium | 5.44% |
| Cost of Equity | 6.88% |
| Cost of Debt | 5.50% |
| WACC | 6.14% |