As of 2025-06-01, the Intrinsic Value of Sawafuji Electric Co Ltd (6901.T) is 7,207.01 JPY. This 6901.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 907.00 JPY, the upside of Sawafuji Electric Co Ltd is 694.60%.
The range of the Intrinsic Value is 4,384.09 - 17,838.91 JPY
Based on its market price of 907.00 JPY and our intrinsic valuation, Sawafuji Electric Co Ltd (6901.T) is undervalued by 694.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,384.09 - 17,838.91 | 7,207.01 | 694.6% |
| DCF (Growth 10y) | 5,406.66 - 19,779.25 | 8,437.94 | 830.3% |
| DCF (EBITDA 5y) | 1,399.20 - 1,872.64 | 1,672.81 | 84.4% |
| DCF (EBITDA 10y) | 2,483.51 - 3,162.87 | 2,851.37 | 214.4% |
| Fair Value | 908.73 - 908.73 | 908.73 | 0.19% |
| P/E | 386.08 - 888.43 | 617.78 | -31.9% |
| EV/EBITDA | (349.26) - 10.16 | (192.06) | -121.2% |
| EPV | (571.69) - (463.81) | (517.75) | -157.1% |
| DDM - Stable | 541.32 - 1,736.59 | 1,138.95 | 25.6% |
| DDM - Multi | 3,584.26 - 8,491.80 | 4,992.99 | 450.5% |
| Market Cap (mil) | 3,918.24 |
| Beta | 0.73 |
| Outstanding shares (mil) | 4.32 |
| Enterprise Value (mil) | 7,915.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.16% |
| Cost of Debt | 4.26% |
| WACC | 4.82% |