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