As of 2025-05-16, the Intrinsic Value of Eidai Co Ltd (7822.T) is 1,656.82 JPY. This 7822.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.00 JPY, the upside of Eidai Co Ltd is 639.70%.
The range of the Intrinsic Value is 862.54 - 5,499.41 JPY
Based on its market price of 224.00 JPY and our intrinsic valuation, Eidai Co Ltd (7822.T) is undervalued by 639.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 862.54 - 5,499.41 | 1,656.82 | 639.7% |
| DCF (Growth 10y) | 1,529.29 - 8,424.45 | 2,716.27 | 1112.6% |
| DCF (EBITDA 5y) | 725.38 - 1,175.47 | 1,007.69 | 349.9% |
| DCF (EBITDA 10y) | 1,132.28 - 1,857.80 | 1,533.22 | 584.5% |
| Fair Value | 1,363.30 - 1,363.30 | 1,363.30 | 508.61% |
| P/E | 684.92 - 977.39 | 810.70 | 261.9% |
| EV/EBITDA | (153.25) - 414.35 | 70.90 | -68.3% |
| EPV | (1,862.85) - (2,890.96) | (2,376.91) | -1161.1% |
| DDM - Stable | 410.59 - 1,534.13 | 972.36 | 334.1% |
| DDM - Multi | 1,050.14 - 3,096.34 | 1,573.69 | 602.5% |
| Market Cap (mil) | 10,478.72 |
| Beta | 0.50 |
| Outstanding shares (mil) | 46.78 |
| Enterprise Value (mil) | 28,521.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.50% |
| WACC | 5.79% |