As of 2026-04-04, the Intrinsic Value of Sakae Electronics Corp (7567.T) is 1,712.57 JPY. This 7567.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 483.00 JPY, the upside of Sakae Electronics Corp is 254.60%.
The range of the Intrinsic Value is 1,202.79 - 3,212.20 JPY
Based on its market price of 483.00 JPY and our intrinsic valuation, Sakae Electronics Corp (7567.T) is undervalued by 254.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,202.79 - 3,212.20 | 1,712.57 | 254.6% |
| DCF (Growth 10y) | 1,648.27 - 4,237.43 | 2,308.72 | 378.0% |
| DCF (EBITDA 5y) | 515.42 - 1,190.36 | 724.60 | 50.0% |
| DCF (EBITDA 10y) | 854.02 - 1,687.19 | 1,112.54 | 130.3% |
| Fair Value | 333.86 - 333.86 | 333.86 | -30.88% |
| P/E | 131.14 - 283.81 | 192.56 | -60.1% |
| EV/EBITDA | 157.83 - 446.92 | 303.87 | -37.1% |
| EPV | 1,096.03 - 1,438.75 | 1,267.39 | 162.4% |
| DDM - Stable | 150.39 - 536.09 | 343.24 | -28.9% |
| DDM - Multi | 1,103.19 - 2,903.26 | 1,581.28 | 227.4% |
| Market Cap (mil) | 2,458.47 |
| Beta | 0.67 |
| Outstanding shares (mil) | 5.09 |
| Enterprise Value (mil) | 1,913.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.23% |
| Cost of Debt | 4.25% |
| WACC | 5.75% |