As of 2026-04-03, the Intrinsic Value of Wacom Co Ltd (6727.T) is 800.32 JPY. This 6727.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 769.00 JPY, the upside of Wacom Co Ltd is 4.10%.
The range of the Intrinsic Value is 584.86 - 1,400.15 JPY
Based on its market price of 769.00 JPY and our intrinsic valuation, Wacom Co Ltd (6727.T) is undervalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 584.86 - 1,400.15 | 800.32 | 4.1% |
| DCF (Growth 10y) | 647.93 - 1,457.28 | 863.57 | 12.3% |
| DCF (EBITDA 5y) | 463.21 - 558.19 | 513.06 | -33.3% |
| DCF (EBITDA 10y) | 540.34 - 667.36 | 603.20 | -21.6% |
| Fair Value | 1,349.30 - 1,349.30 | 1,349.30 | 75.46% |
| P/E | 526.36 - 971.49 | 743.43 | -3.3% |
| EV/EBITDA | 417.81 - 776.16 | 610.49 | -20.6% |
| EPV | 552.46 - 716.92 | 634.69 | -17.5% |
| DDM - Stable | 533.69 - 1,787.40 | 1,160.54 | 50.9% |
| DDM - Multi | 501.11 - 1,230.40 | 703.81 | -8.5% |
| Market Cap (mil) | 103,815.00 |
| Beta | 1.39 |
| Outstanding shares (mil) | 135.00 |
| Enterprise Value (mil) | 94,772.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.90% |
| Cost of Debt | 4.25% |
| WACC | 7.38% |