As of 2025-07-06, the Intrinsic Value of Leader Electronics Corp (6867.T) is 1,572.32 JPY. This 6867.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 544.00 JPY, the upside of Leader Electronics Corp is 189.00%.
The range of the Intrinsic Value is 762.13 - 14,616.62 JPY
Based on its market price of 544.00 JPY and our intrinsic valuation, Leader Electronics Corp (6867.T) is undervalued by 189.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (16,628.40) - (1,005.36) | (1,927.14) | -454.3% |
| DCF (Growth 10y) | 762.13 - 14,616.62 | 1,572.32 | 189.0% |
| DCF (EBITDA 5y) | 116.89 - 527.08 | 280.94 | -48.4% |
| DCF (EBITDA 10y) | 393.43 - 1,289.72 | 740.87 | 36.2% |
| Fair Value | -205.37 - -205.37 | -205.37 | -137.75% |
| P/E | (451.82) - (540.54) | (520.62) | -195.7% |
| EV/EBITDA | 138.47 - 16.88 | 94.35 | -82.7% |
| EPV | 490.85 - 613.51 | 552.18 | 1.5% |
| DDM - Stable | (683.89) - (8,575.16) | (4,629.53) | -951.0% |
| DDM - Multi | 454.60 - 4,543.89 | 835.06 | 53.5% |
| Market Cap (mil) | 2,453.44 |
| Beta | 0.46 |
| Outstanding shares (mil) | 4.51 |
| Enterprise Value (mil) | 1,493.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.12% |
| Cost of Debt | 5.50% |
| WACC | 5.92% |