As of 2025-07-17, the Intrinsic Value of TOA Corp (Hyogo) (6809.T) is 1,365.94 JPY. This 6809.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 995.00 JPY, the upside of TOA Corp (Hyogo) is 37.30%.
The range of the Intrinsic Value is 1,084.00 - 2,165.88 JPY
Based on its market price of 995.00 JPY and our intrinsic valuation, TOA Corp (Hyogo) (6809.T) is undervalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,084.00 - 2,165.88 | 1,365.94 | 37.3% |
| DCF (Growth 10y) | 1,133.58 - 2,153.04 | 1,401.70 | 40.9% |
| DCF (EBITDA 5y) | 1,098.46 - 1,286.23 | 1,206.94 | 21.3% |
| DCF (EBITDA 10y) | 1,209.34 - 1,474.25 | 1,350.16 | 35.7% |
| Fair Value | 346.37 - 346.37 | 346.37 | -65.19% |
| P/E | 788.33 - 1,008.31 | 885.03 | -11.1% |
| EV/EBITDA | 1,090.44 - 1,236.94 | 1,184.38 | 19.0% |
| EPV | 1,368.32 - 1,680.96 | 1,524.64 | 53.2% |
| DDM - Stable | 701.76 - 2,427.43 | 1,564.59 | 57.2% |
| DDM - Multi | 1,142.02 - 2,918.48 | 1,624.43 | 63.3% |
| Market Cap (mil) | 33,969.30 |
| Beta | 0.80 |
| Outstanding shares (mil) | 34.14 |
| Enterprise Value (mil) | 17,984.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.25% |
| WACC | 7.36% |