As of 2025-07-06, the Intrinsic Value of Sanrin Co Ltd (7486.T) is 1,048.29 JPY. This 7486.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 691.00 JPY, the upside of Sanrin Co Ltd is 51.70%.
The range of the Intrinsic Value is 881.07 - 1,358.60 JPY
Based on its market price of 691.00 JPY and our intrinsic valuation, Sanrin Co Ltd (7486.T) is undervalued by 51.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 881.07 - 1,358.60 | 1,048.29 | 51.7% |
| DCF (Growth 10y) | 905.06 - 1,371.12 | 1,069.10 | 54.7% |
| DCF (EBITDA 5y) | 1,018.85 - 1,363.69 | 1,176.91 | 70.3% |
| DCF (EBITDA 10y) | 1,048.39 - 1,453.78 | 1,227.36 | 77.6% |
| Fair Value | 350.82 - 350.82 | 350.82 | -49.23% |
| P/E | 814.87 - 977.19 | 899.42 | 30.2% |
| EV/EBITDA | 1,022.48 - 1,337.96 | 1,167.99 | 69.0% |
| EPV | 973.57 - 1,336.84 | 1,155.20 | 67.2% |
| DDM - Stable | 477.54 - 1,149.30 | 813.42 | 17.7% |
| DDM - Multi | 567.98 - 1,085.47 | 747.74 | 8.2% |
| Market Cap (mil) | 8,499.30 |
| Beta | 0.11 |
| Outstanding shares (mil) | 12.30 |
| Enterprise Value (mil) | 5,297.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.01% |
| Cost of Debt | 4.25% |
| WACC | 6.68% |