As of 2025-07-09, the Intrinsic Value of Tensho Electric Industries Co Ltd (6776.T) is 369.51 JPY. This 6776.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 267.00 JPY, the upside of Tensho Electric Industries Co Ltd is 38.40%.
The range of the Intrinsic Value is 284.41 - 499.20 JPY
Based on its market price of 267.00 JPY and our intrinsic valuation, Tensho Electric Industries Co Ltd (6776.T) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 284.41 - 499.20 | 369.51 | 38.4% |
| DCF (Growth 10y) | 344.56 - 567.26 | 433.22 | 62.3% |
| DCF (EBITDA 5y) | 604.43 - 1,276.00 | 938.24 | 251.4% |
| DCF (EBITDA 10y) | 656.97 - 1,326.13 | 977.22 | 266.0% |
| Fair Value | 1,394.52 - 1,394.52 | 1,394.52 | 422.29% |
| P/E | 490.94 - 587.64 | 551.68 | 106.6% |
| EV/EBITDA | 416.73 - 1,455.60 | 785.45 | 194.2% |
| EPV | (537.36) - (642.34) | (589.85) | -320.9% |
| DDM - Stable | 152.79 - 291.62 | 222.20 | -16.8% |
| DDM - Multi | 309.24 - 473.09 | 374.91 | 40.4% |
| Market Cap (mil) | 4,541.67 |
| Beta | 0.60 |
| Outstanding shares (mil) | 17.01 |
| Enterprise Value (mil) | 4,541.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.00% |
| Cost of Debt | 4.25% |
| WACC | 6.96% |