As of 2025-06-02, the Intrinsic Value of Tamagawa Holdings Co Ltd (6838.T) is 487.63 JPY. This 6838.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 741.00 JPY, the upside of Tamagawa Holdings Co Ltd is -34.20%.
The range of the Intrinsic Value is 80.26 - 7,060.95 JPY
Based on its market price of 741.00 JPY and our intrinsic valuation, Tamagawa Holdings Co Ltd (6838.T) is overvalued by 34.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.26 - 7,060.95 | 487.63 | -34.2% |
| DCF (Growth 10y) | 95.29 - 6,734.64 | 485.22 | -34.5% |
| DCF (EBITDA 5y) | (211.34) - (38.14) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (112.83) - 145.31 | (1,234.50) | -123450.0% |
| Fair Value | -78.39 - -78.39 | -78.39 | -110.58% |
| P/E | (100.34) - (137.66) | (121.51) | -116.4% |
| EV/EBITDA | (307.08) - 133.30 | (172.91) | -123.3% |
| EPV | (451.01) - (493.93) | (472.47) | -163.8% |
| DDM - Stable | (151.94) - (923.30) | (537.62) | -172.6% |
| DDM - Multi | 204.94 - 1,014.22 | 346.13 | -53.3% |
| Market Cap (mil) | 4,875.78 |
| Beta | 1.25 |
| Outstanding shares (mil) | 6.58 |
| Enterprise Value (mil) | 7,328.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.88% |
| Cost of Debt | 5.32% |
| WACC | 6.12% |