As of 2025-05-15, the Intrinsic Value of Japan Resistor Mfg. Co Ltd (6977.T) is 5,215.82 JPY. This 6977.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 854.00 JPY, the upside of Japan Resistor Mfg. Co Ltd is 510.80%.
The range of the Intrinsic Value is 1,912.20 - 46,443.62 JPY
Based on its market price of 854.00 JPY and our intrinsic valuation, Japan Resistor Mfg. Co Ltd (6977.T) is undervalued by 510.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,912.20 - 46,443.62 | 5,215.82 | 510.8% |
| DCF (Growth 10y) | 3,101.36 - 56,840.81 | 7,111.87 | 732.8% |
| DCF (EBITDA 5y) | 1,095.73 - 4,571.29 | 2,759.58 | 223.1% |
| DCF (EBITDA 10y) | 1,952.69 - 6,147.39 | 3,858.39 | 351.8% |
| Fair Value | -584.21 - -584.21 | -584.21 | -168.41% |
| P/E | (833.66) - 2,279.94 | 500.01 | -41.5% |
| EV/EBITDA | (1,658.90) - 3.46 | (744.58) | -187.2% |
| EPV | (596.37) - 542.13 | (27.12) | -103.2% |
| DDM - Stable | (383.60) - (1,536.46) | (960.03) | -212.4% |
| DDM - Multi | 1,883.67 - 6,219.04 | 2,933.28 | 243.5% |
| Market Cap (mil) | 1,058.96 |
| Beta | 0.36 |
| Outstanding shares (mil) | 1.24 |
| Enterprise Value (mil) | 3,705.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.50% |
| WACC | 4.65% |