6962.T
Daishinku Corp
Price:  
566.00 
JPY
Volume:  
181,700.00
Japan | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

6962.T Intrinsic Value

33.60 %
Upside

What is the intrinsic value of 6962.T?

As of 2025-07-20, the Intrinsic Value of Daishinku Corp (6962.T) is 756.38 JPY. This 6962.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 566.00 JPY, the upside of Daishinku Corp is 33.60%.

The range of the Intrinsic Value is 282.43 - 2,579.43 JPY

Is 6962.T undervalued or overvalued?

Based on its market price of 566.00 JPY and our intrinsic valuation, Daishinku Corp (6962.T) is undervalued by 33.60%.

566.00 JPY
Stock Price
756.38 JPY
Intrinsic Value
Intrinsic Value Details

6962.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 282.43 - 2,579.43 756.38 33.6%
DCF (Growth 10y) 398.65 - 2,733.78 882.72 56.0%
DCF (EBITDA 5y) 334.31 - 511.75 415.84 -26.5%
DCF (EBITDA 10y) 431.38 - 659.93 535.97 -5.3%
Fair Value 222.14 - 222.14 222.14 -60.75%
P/E 85.48 - 531.35 284.42 -49.7%
EV/EBITDA 15.28 - 475.64 211.80 -62.6%
EPV (687.29) - (739.40) (713.35) -226.0%
DDM - Stable 61.05 - 148.75 104.90 -81.5%
DDM - Multi 1,206.70 - 1,845.98 1,431.62 152.9%

6962.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,191.24
Beta 1.26
Outstanding shares (mil) 32.14
Enterprise Value (mil) 33,130.84
Market risk premium 6.13%
Cost of Equity 10.78%
Cost of Debt 4.26%
WACC 5.72%