As of 2025-05-22, the Intrinsic Value of Hirose Electric Co Ltd (6806.T) is 16,745.25 JPY. This 6806.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,755.00 JPY, the upside of Hirose Electric Co Ltd is -0.10%.
The range of the Intrinsic Value is 12,627.01 - 27,547.66 JPY
Based on its market price of 16,755.00 JPY and our intrinsic valuation, Hirose Electric Co Ltd (6806.T) is overvalued by 0.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,627.01 - 27,547.66 | 16,745.25 | -0.1% |
| DCF (Growth 10y) | 15,586.32 - 33,906.08 | 20,679.57 | 23.4% |
| DCF (EBITDA 5y) | 14,336.04 - 17,365.72 | 15,940.70 | -4.9% |
| DCF (EBITDA 10y) | 16,511.20 - 21,284.23 | 18,861.78 | 12.6% |
| Fair Value | 18,393.00 - 18,393.00 | 18,393.00 | 9.78% |
| P/E | 15,284.27 - 19,788.33 | 17,146.88 | 2.3% |
| EV/EBITDA | 12,056.29 - 13,894.12 | 13,145.22 | -21.5% |
| EPV | 10,140.17 - 13,187.24 | 11,663.72 | -30.4% |
| DDM - Stable | 8,576.56 - 28,911.27 | 18,743.91 | 11.9% |
| DDM - Multi | 12,413.10 - 31,242.57 | 17,622.50 | 5.2% |
| Market Cap (mil) | 597,985.94 |
| Beta | 0.86 |
| Outstanding shares (mil) | 35.69 |
| Enterprise Value (mil) | 517,520.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.00% |
| WACC | 8.17% |