As of 2025-07-08, the Intrinsic Value of Futaba Corp (6986.T) is 1,436.02 JPY. This 6986.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 591.00 JPY, the upside of Futaba Corp is 143.00%.
The range of the Intrinsic Value is 1,195.31 - 2,139.09 JPY
Based on its market price of 591.00 JPY and our intrinsic valuation, Futaba Corp (6986.T) is undervalued by 143.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,195.31 - 2,139.09 | 1,436.02 | 143.0% |
| DCF (Growth 10y) | 1,445.38 - 2,779.55 | 1,787.28 | 202.4% |
| DCF (EBITDA 5y) | 506.71 - 701.79 | 608.13 | 2.9% |
| DCF (EBITDA 10y) | 647.58 - 915.00 | 780.05 | 32.0% |
| Fair Value | -165.62 - -165.62 | -165.62 | -128.02% |
| P/E | 294.07 - 370.88 | 304.50 | -48.5% |
| EV/EBITDA | 235.04 - 546.71 | 339.64 | -42.5% |
| EPV | 68.60 - (170.20) | (50.80) | -108.6% |
| DDM - Stable | (78.83) - (291.70) | (185.27) | -131.3% |
| DDM - Multi | 896.94 - 2,603.75 | 1,337.24 | 126.3% |
| Market Cap (mil) | 25,076.13 |
| Beta | 1.04 |
| Outstanding shares (mil) | 42.43 |
| Enterprise Value (mil) | 25,076.13 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.96% |
| Cost of Debt | 5.10% |
| WACC | 5.90% |