As of 2025-06-16, the Intrinsic Value of Tokyo Electron Ltd (8035.T) is 17,212.84 JPY. This 8035.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23,800.00 JPY, the upside of Tokyo Electron Ltd is -27.70%.
The range of the Intrinsic Value is 13,215.64 - 25,829.50 JPY
Based on its market price of 23,800.00 JPY and our intrinsic valuation, Tokyo Electron Ltd (8035.T) is overvalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,215.64 - 25,829.50 | 17,212.84 | -27.7% |
| DCF (Growth 10y) | 17,097.71 - 32,841.42 | 22,131.76 | -7.0% |
| DCF (EBITDA 5y) | 13,381.57 - 20,976.06 | 15,635.68 | -34.3% |
| DCF (EBITDA 10y) | 16,482.00 - 25,874.50 | 19,477.03 | -18.2% |
| Fair Value | 28,843.25 - 28,843.25 | 28,843.25 | 21.19% |
| P/E | 14,821.49 - 22,705.42 | 20,225.50 | -15.0% |
| EV/EBITDA | 10,073.79 - 17,012.63 | 11,876.06 | -50.1% |
| EPV | 8,240.66 - 10,642.86 | 9,441.77 | -60.3% |
| DDM - Stable | 8,996.46 - 25,013.73 | 17,005.09 | -28.6% |
| DDM - Multi | 13,277.83 - 27,745.98 | 17,862.73 | -24.9% |
| Market Cap (mil) | 11,224,794.00 |
| Beta | 1.28 |
| Outstanding shares (mil) | 471.63 |
| Enterprise Value (mil) | 10,808,554.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.06% |
| Cost of Debt | 5.00% |
| WACC | 10.06% |