As of 2026-04-04, the Intrinsic Value of Daiko Denshi Tsushin Ltd (8023.T) is 2,229.11 JPY. This 8023.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,055.00 JPY, the upside of Daiko Denshi Tsushin Ltd is 111.30%.
The range of the Intrinsic Value is 1,825.57 - 3,006.43 JPY
Based on its market price of 1,055.00 JPY and our intrinsic valuation, Daiko Denshi Tsushin Ltd (8023.T) is undervalued by 111.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,825.57 - 3,006.43 | 2,229.11 | 111.3% |
| DCF (Growth 10y) | 1,979.76 - 3,229.54 | 2,408.94 | 128.3% |
| DCF (EBITDA 5y) | 1,452.60 - 1,799.99 | 1,607.58 | 52.4% |
| DCF (EBITDA 10y) | 1,679.84 - 2,133.22 | 1,877.69 | 78.0% |
| Fair Value | 2,743.43 - 2,743.43 | 2,743.43 | 160.04% |
| P/E | 1,018.36 - 1,533.54 | 1,234.51 | 17.0% |
| EV/EBITDA | 1,194.35 - 1,730.90 | 1,420.08 | 34.6% |
| EPV | 2,106.43 - 3,059.07 | 2,582.75 | 144.8% |
| DDM - Stable | 802.19 - 2,002.93 | 1,402.56 | 32.9% |
| DDM - Multi | 1,135.19 - 2,243.43 | 1,511.08 | 43.2% |
| Market Cap (mil) | 14,632.85 |
| Beta | 0.38 |
| Outstanding shares (mil) | 13.87 |
| Enterprise Value (mil) | 8,320.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.75% |
| Cost of Debt | 4.25% |
| WACC | 7.09% |