As of 2026-04-05, the Intrinsic Value of Horiba Ltd (6856.T) is 15,669.33 JPY. This 6856.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,585.00 JPY, the upside of Horiba Ltd is -15.70%.
The range of the Intrinsic Value is 11,756.81 - 26,395.94 JPY
Based on its market price of 18,585.00 JPY and our intrinsic valuation, Horiba Ltd (6856.T) is overvalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,756.81 - 26,395.94 | 15,669.33 | -15.7% |
| DCF (Growth 10y) | 13,053.90 - 27,938.17 | 17,073.50 | -8.1% |
| DCF (EBITDA 5y) | 15,173.21 - 20,104.53 | 17,710.12 | -4.7% |
| DCF (EBITDA 10y) | 16,441.23 - 22,936.18 | 19,587.99 | 5.4% |
| Fair Value | 21,957.72 - 21,957.72 | 21,957.72 | 18.15% |
| P/E | 15,370.41 - 18,705.09 | 17,061.77 | -8.2% |
| EV/EBITDA | 14,629.15 - 18,511.99 | 17,255.94 | -7.2% |
| EPV | 10,600.99 - 13,801.65 | 12,201.33 | -34.3% |
| DDM - Stable | 8,066.60 - 27,229.26 | 17,647.93 | -5.0% |
| DDM - Multi | 10,575.31 - 27,235.84 | 15,175.96 | -18.3% |
| Market Cap (mil) | 784,844.56 |
| Beta | 1.10 |
| Outstanding shares (mil) | 42.23 |
| Enterprise Value (mil) | 688,988.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.26% |
| Cost of Debt | 4.25% |
| WACC | 7.86% |