As of 2025-05-20, the Intrinsic Value of Mitsubishi Motors Corp (7211.T) is 1,084.62 JPY. This 7211.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 424.70 JPY, the upside of Mitsubishi Motors Corp is 155.40%.
The range of the Intrinsic Value is 919.45 - 1,340.69 JPY
Based on its market price of 424.70 JPY and our intrinsic valuation, Mitsubishi Motors Corp (7211.T) is undervalued by 155.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 919.45 - 1,340.69 | 1,084.62 | 155.4% |
| DCF (Growth 10y) | 901.06 - 1,263.38 | 1,044.20 | 145.9% |
| DCF (EBITDA 5y) | 684.36 - 898.18 | 788.74 | 85.7% |
| DCF (EBITDA 10y) | 783.89 - 1,010.97 | 890.50 | 109.7% |
| Fair Value | 140.32 - 140.32 | 140.32 | -66.96% |
| P/E | 227.89 - 414.41 | 314.28 | -26.0% |
| EV/EBITDA | 451.73 - 770.66 | 636.59 | 49.9% |
| EPV | 1,118.13 - 1,449.55 | 1,283.84 | 202.3% |
| DDM - Stable | 149.39 - 302.04 | 225.72 | -46.9% |
| DDM - Multi | 317.57 - 498.02 | 387.62 | -8.7% |
| Market Cap (mil) | 620,265.90 |
| Beta | 1.16 |
| Outstanding shares (mil) | 1,460.48 |
| Enterprise Value (mil) | 482,544.84 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.26% |
| Cost of Debt | 4.25% |
| WACC | 7.91% |