As of 2025-05-24, the Intrinsic Value of Renesas Electronics Corp (6723.T) is 1,297.03 JPY. This 6723.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,778.00 JPY, the upside of Renesas Electronics Corp is -27.10%.
The range of the Intrinsic Value is 804.60 - 2,441.05 JPY
Based on its market price of 1,778.00 JPY and our intrinsic valuation, Renesas Electronics Corp (6723.T) is overvalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 804.60 - 2,441.05 | 1,297.03 | -27.1% |
| DCF (Growth 10y) | 795.82 - 2,170.77 | 1,213.11 | -31.8% |
| DCF (EBITDA 5y) | 583.78 - 1,361.70 | 934.15 | -47.5% |
| DCF (EBITDA 10y) | 666.62 - 1,391.38 | 985.30 | -44.6% |
| Fair Value | 2,208.16 - 2,208.16 | 2,208.16 | 24.19% |
| P/E | 856.57 - 1,316.06 | 1,028.31 | -42.2% |
| EV/EBITDA | (56.18) - 2,018.79 | 789.33 | -55.6% |
| EPV | 2,103.00 - 2,783.93 | 2,443.46 | 37.4% |
| DDM - Stable | 720.39 - 1,865.41 | 1,292.89 | -27.3% |
| DDM - Multi | 899.54 - 1,756.58 | 1,184.32 | -33.4% |
| Market Cap (mil) | 3,325,944.50 |
| Beta | 1.68 |
| Outstanding shares (mil) | 1,870.61 |
| Enterprise Value (mil) | 4,504,814.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.42% |
| Cost of Debt | 4.25% |
| WACC | 7.62% |