As of 2025-06-03, the Intrinsic Value of Sportsfield Co Ltd (7080.T) is 1,569.36 JPY. This 7080.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 724.00 JPY, the upside of Sportsfield Co Ltd is 116.80%.
The range of the Intrinsic Value is 1,336.49 - 1,942.57 JPY
Based on its market price of 724.00 JPY and our intrinsic valuation, Sportsfield Co Ltd (7080.T) is undervalued by 116.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,336.49 - 1,942.57 | 1,569.36 | 116.8% |
| DCF (Growth 10y) | 1,540.00 - 2,232.92 | 1,807.40 | 149.6% |
| DCF (EBITDA 5y) | 924.44 - 1,151.02 | 986.26 | 36.2% |
| DCF (EBITDA 10y) | 1,196.39 - 1,495.96 | 1,293.74 | 78.7% |
| Fair Value | 449.49 - 449.49 | 449.49 | -37.92% |
| P/E | 1,134.50 - 1,501.52 | 1,311.84 | 81.2% |
| EV/EBITDA | 659.83 - 1,097.58 | 829.06 | 14.5% |
| EPV | 1,065.46 - 1,363.02 | 1,214.24 | 67.7% |
| DDM - Stable | 688.90 - 1,420.34 | 1,054.62 | 45.7% |
| DDM - Multi | 848.40 - 1,385.33 | 1,054.37 | 45.6% |
| Market Cap (mil) | 5,393.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 7.45 |
| Enterprise Value (mil) | 3,602.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.92% |
| Cost of Debt | 4.25% |
| WACC | 7.76% |