As of 2025-05-16, the Intrinsic Value of Soshin Electric Co Ltd (6938.T) is 412.09 JPY. This 6938.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 479.00 JPY, the upside of Soshin Electric Co Ltd is -14.00%.
The range of the Intrinsic Value is 299.85 - 753.10 JPY
Based on its market price of 479.00 JPY and our intrinsic valuation, Soshin Electric Co Ltd (6938.T) is overvalued by 14.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 299.85 - 753.10 | 412.09 | -14.0% |
| DCF (Growth 10y) | 527.80 - 1,434.15 | 752.92 | 57.2% |
| DCF (EBITDA 5y) | 739.69 - 1,366.28 | 1,105.10 | 130.7% |
| DCF (EBITDA 10y) | 833.53 - 1,613.76 | 1,258.12 | 162.7% |
| Fair Value | 3.26 - 3.26 | 3.26 | -99.32% |
| P/E | 8.95 - 306.87 | 135.41 | -71.7% |
| EV/EBITDA | 381.50 - 695.95 | 555.80 | 16.0% |
| EPV | 191.23 - 264.32 | 227.77 | -52.4% |
| DDM - Stable | 6.75 - 25.72 | 16.24 | -96.6% |
| DDM - Multi | 1,050.34 - 1,983.98 | 1,293.11 | 170.0% |
| Market Cap (mil) | 8,190.90 |
| Beta | -0.40 |
| Outstanding shares (mil) | 17.10 |
| Enterprise Value (mil) | 7,674.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.52% |
| Cost of Debt | 4.25% |
| WACC | 6.28% |