As of 2025-07-08, the Intrinsic Value of Star Micronics Co Ltd (7718.T) is 1,279.90 JPY. This 7718.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,715.00 JPY, the upside of Star Micronics Co Ltd is -25.40%.
The range of the Intrinsic Value is 996.92 - 2,099.23 JPY
Based on its market price of 1,715.00 JPY and our intrinsic valuation, Star Micronics Co Ltd (7718.T) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 996.92 - 2,099.23 | 1,279.90 | -25.4% |
| DCF (Growth 10y) | 1,083.96 - 2,191.42 | 1,371.00 | -20.1% |
| DCF (EBITDA 5y) | 972.79 - 1,337.69 | 1,164.13 | -32.1% |
| DCF (EBITDA 10y) | 1,000.67 - 1,352.14 | 1,174.48 | -31.5% |
| Fair Value | 1,293.41 - 1,293.41 | 1,293.41 | -24.58% |
| P/E | 593.93 - 986.08 | 787.88 | -54.1% |
| EV/EBITDA | 979.71 - 1,351.39 | 1,166.61 | -32.0% |
| EPV | 1,956.21 - 2,496.64 | 2,226.43 | 29.8% |
| DDM - Stable | 532.23 - 1,926.46 | 1,229.35 | -28.3% |
| DDM - Multi | 1,054.09 - 2,696.44 | 1,486.03 | -13.4% |
| Market Cap (mil) | 80,138.80 |
| Beta | 0.91 |
| Outstanding shares (mil) | 46.73 |
| Enterprise Value (mil) | 62,912.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.25% |
| WACC | 7.92% |