As of 2025-07-23, the Intrinsic Value of Ono Sokki Co Ltd (6858.T) is 1,907.65 JPY. This 6858.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 597.00 JPY, the upside of Ono Sokki Co Ltd is 219.50%.
The range of the Intrinsic Value is 1,611.42 - 2,393.11 JPY
Based on its market price of 597.00 JPY and our intrinsic valuation, Ono Sokki Co Ltd (6858.T) is undervalued by 219.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,611.42 - 2,393.11 | 1,907.65 | 219.5% |
| DCF (Growth 10y) | 1,686.09 - 2,448.37 | 1,976.69 | 231.1% |
| DCF (EBITDA 5y) | 1,375.38 - 1,577.10 | 1,451.41 | 143.1% |
| DCF (EBITDA 10y) | 1,562.67 - 1,863.20 | 1,685.71 | 182.4% |
| Fair Value | 1,288.78 - 1,288.78 | 1,288.78 | 115.88% |
| P/E | 1,594.61 - 2,074.72 | 1,817.04 | 204.4% |
| EV/EBITDA | 618.84 - 1,314.22 | 913.70 | 53.0% |
| EPV | 448.79 - 516.75 | 482.77 | -19.1% |
| DDM - Stable | 909.54 - 1,943.63 | 1,426.59 | 139.0% |
| DDM - Multi | 1,021.32 - 1,739.34 | 1,290.45 | 116.2% |
| Market Cap (mil) | 7,283.40 |
| Beta | 1.05 |
| Outstanding shares (mil) | 12.20 |
| Enterprise Value (mil) | 3,959.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.59% |
| Cost of Debt | 4.25% |
| WACC | 7.66% |