As of 2025-05-18, the Intrinsic Value of TBK Co Ltd (7277.T) is 3,351.04 JPY. This 7277.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 282.00 JPY, the upside of TBK Co Ltd is 1,088.30%.
The range of the Intrinsic Value is 2,103.51 - 8,164.60 JPY
Based on its market price of 282.00 JPY and our intrinsic valuation, TBK Co Ltd (7277.T) is undervalued by 1,088.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,103.51 - 8,164.60 | 3,351.04 | 1088.3% |
| DCF (Growth 10y) | 3,103.38 - 11,192.90 | 4,773.42 | 1592.7% |
| DCF (EBITDA 5y) | 782.27 - 991.74 | 890.48 | 215.8% |
| DCF (EBITDA 10y) | 1,341.51 - 1,643.85 | 1,493.08 | 429.5% |
| Fair Value | -149.22 - -149.22 | -149.22 | -152.91% |
| P/E | (193.39) - 294.54 | 30.58 | -89.2% |
| EV/EBITDA | 203.58 - 415.36 | 298.21 | 5.7% |
| EPV | 239.85 - 334.25 | 287.05 | 1.8% |
| DDM - Stable | (295.53) - (1,157.30) | (726.42) | -357.6% |
| DDM - Multi | 1,412.99 - 4,357.74 | 2,140.82 | 659.2% |
| Market Cap (mil) | 8,296.44 |
| Beta | 0.56 |
| Outstanding shares (mil) | 29.42 |
| Enterprise Value (mil) | 12,090.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.69% |
| Cost of Debt | 4.25% |
| WACC | 4.58% |