As of 2025-07-20, the Intrinsic Value of Peers Co Ltd (7066.T) is 924.69 JPY. This 7066.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 660.00 JPY, the upside of Peers Co Ltd is 40.10%.
The range of the Intrinsic Value is 665.81 - 1,649.55 JPY
Based on its market price of 660.00 JPY and our intrinsic valuation, Peers Co Ltd (7066.T) is undervalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 665.81 - 1,649.55 | 924.69 | 40.1% |
| DCF (Growth 10y) | 791.12 - 1,880.18 | 1,079.35 | 63.5% |
| DCF (EBITDA 5y) | 591.12 - 728.68 | 659.42 | -0.1% |
| DCF (EBITDA 10y) | 713.55 - 906.11 | 805.83 | 22.1% |
| Fair Value | 1,180.10 - 1,180.10 | 1,180.10 | 78.80% |
| P/E | 528.83 - 700.07 | 638.11 | -3.3% |
| EV/EBITDA | 377.89 - 705.73 | 523.74 | -20.6% |
| EPV | 55.79 - 56.47 | 56.13 | -91.5% |
| DDM - Stable | 542.94 - 1,864.75 | 1,203.84 | 82.4% |
| DDM - Multi | 546.21 - 1,421.13 | 784.76 | 18.9% |
| Market Cap (mil) | 6,606.60 |
| Beta | 0.80 |
| Outstanding shares (mil) | 10.01 |
| Enterprise Value (mil) | 6,067.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.51% |
| Cost of Debt | 4.25% |
| WACC | 5.98% |