As of 2025-06-02, the Intrinsic Value of Willtec Co Ltd (7087.T) is 1,969.35 JPY. This 7087.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 873.00 JPY, the upside of Willtec Co Ltd is 125.60%.
The range of the Intrinsic Value is 1,661.12 - 2,511.47 JPY
Based on its market price of 873.00 JPY and our intrinsic valuation, Willtec Co Ltd (7087.T) is undervalued by 125.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,661.12 - 2,511.47 | 1,969.35 | 125.6% |
| DCF (Growth 10y) | 1,532.16 - 2,193.90 | 1,773.58 | 103.2% |
| DCF (EBITDA 5y) | 1,265.50 - 1,848.77 | 1,495.07 | 71.3% |
| DCF (EBITDA 10y) | 1,417.07 - 2,052.97 | 1,663.64 | 90.6% |
| Fair Value | 1,597.08 - 1,597.08 | 1,597.08 | 82.94% |
| P/E | 1,056.38 - 1,490.24 | 1,248.63 | 43.0% |
| EV/EBITDA | 1,115.08 - 1,784.30 | 1,422.79 | 63.0% |
| EPV | 1,297.61 - 1,596.62 | 1,447.11 | 65.8% |
| DDM - Stable | 910.95 - 2,050.97 | 1,480.96 | 69.6% |
| DDM - Multi | 1,183.45 - 2,085.23 | 1,510.97 | 73.1% |
| Market Cap (mil) | 5,639.58 |
| Beta | 0.53 |
| Outstanding shares (mil) | 6.46 |
| Enterprise Value (mil) | 1,815.58 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.14% |
| Cost of Debt | 4.25% |
| WACC | 6.40% |