As of 2025-07-14, the Intrinsic Value of Takano Co Ltd (7885.T) is 1,659.97 JPY. This 7885.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 730.00 JPY, the upside of Takano Co Ltd is 127.40%.
The range of the Intrinsic Value is 1,250.03 - 3,373.94 JPY
Based on its market price of 730.00 JPY and our intrinsic valuation, Takano Co Ltd (7885.T) is undervalued by 127.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,250.03 - 3,373.94 | 1,659.97 | 127.4% |
| DCF (Growth 10y) | 1,891.93 - 5,829.89 | 2,655.42 | 263.8% |
| DCF (EBITDA 5y) | 1,307.65 - 1,611.44 | 1,459.50 | 99.9% |
| DCF (EBITDA 10y) | 1,575.95 - 2,006.71 | 1,782.08 | 144.1% |
| Fair Value | 827.74 - 827.74 | 827.74 | 13.39% |
| P/E | 401.29 - 635.43 | 516.91 | -29.2% |
| EV/EBITDA | 921.61 - 1,072.39 | 995.82 | 36.4% |
| EPV | 1,331.15 - 1,698.54 | 1,514.84 | 107.5% |
| DDM - Stable | 435.11 - 2,323.12 | 1,379.11 | 88.9% |
| DDM - Multi | 1,782.88 - 7,119.11 | 2,820.24 | 286.3% |
| Market Cap (mil) | 11,475.60 |
| Beta | 0.48 |
| Outstanding shares (mil) | 15.72 |
| Enterprise Value (mil) | 2,769.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.30% |
| Cost of Debt | 4.25% |
| WACC | 5.26% |