As of 2025-07-07, the Intrinsic Value of Toin Corp (7923.T) is 1,665.05 JPY. This 7923.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 673.00 JPY, the upside of Toin Corp is 147.40%.
The range of the Intrinsic Value is 1,262.33 - 2,389.04 JPY
Based on its market price of 673.00 JPY and our intrinsic valuation, Toin Corp (7923.T) is undervalued by 147.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,262.33 - 2,389.04 | 1,665.05 | 147.4% |
| DCF (Growth 10y) | 1,443.30 - 2,604.40 | 1,860.42 | 176.4% |
| DCF (EBITDA 5y) | 1,015.21 - 1,337.86 | 1,177.75 | 75.0% |
| DCF (EBITDA 10y) | 1,299.09 - 1,738.39 | 1,511.68 | 124.6% |
| Fair Value | 2,986.32 - 2,986.32 | 2,986.32 | 343.73% |
| P/E | 654.60 - 912.62 | 744.07 | 10.6% |
| EV/EBITDA | 606.09 - 843.70 | 692.30 | 2.9% |
| EPV | 1,046.62 - 1,560.16 | 1,303.39 | 93.7% |
| DDM - Stable | 834.05 - 2,050.30 | 1,442.17 | 114.3% |
| DDM - Multi | 1,051.54 - 2,116.89 | 1,415.80 | 110.4% |
| Market Cap (mil) | 3,367.24 |
| Beta | 0.51 |
| Outstanding shares (mil) | 5.00 |
| Enterprise Value (mil) | 4,612.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.13% |
| Cost of Debt | 4.25% |
| WACC | 5.40% |