As of 2025-07-20, the Intrinsic Value of Seven Industries Co Ltd (7896.T) is 584.20 JPY. This 7896.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 517.00 JPY, the upside of Seven Industries Co Ltd is 13.00%.
The range of the Intrinsic Value is 260.45 - 4,241.22 JPY
Based on its market price of 517.00 JPY and our intrinsic valuation, Seven Industries Co Ltd (7896.T) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 260.45 - 4,241.22 | 584.20 | 13.0% |
| DCF (Growth 10y) | 243.27 - 3,985.75 | 547.85 | 6.0% |
| DCF (EBITDA 5y) | 183.32 - 584.25 | 362.48 | -29.9% |
| DCF (EBITDA 10y) | 164.49 - 539.67 | 328.41 | -36.5% |
| Fair Value | 198.07 - 198.07 | 198.07 | -61.69% |
| P/E | 498.35 - 641.76 | 555.52 | 7.5% |
| EV/EBITDA | 70.13 - 468.19 | 314.86 | -39.1% |
| EPV | 190.36 - 286.04 | 238.20 | -53.9% |
| DDM - Stable | 530.12 - 3,380.72 | 1,955.42 | 278.2% |
| DDM - Multi | 507.46 - 2,387.81 | 823.45 | 59.3% |
| Market Cap (mil) | 2,414.39 |
| Beta | 0.26 |
| Outstanding shares (mil) | 4.67 |
| Enterprise Value (mil) | 3,146.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.14% |
| Cost of Debt | 4.25% |
| WACC | 4.90% |