As of 2025-05-18, the Intrinsic Value of Tokyo Soir Co Ltd (8040.T) is 608.27 JPY. This 8040.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 849.00 JPY, the upside of Tokyo Soir Co Ltd is -28.40%.
The range of the Intrinsic Value is 530.22 - 857.92 JPY
Based on its market price of 849.00 JPY and our intrinsic valuation, Tokyo Soir Co Ltd (8040.T) is overvalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 530.22 - 857.92 | 608.27 | -28.4% |
| DCF (Growth 10y) | 790.78 - 1,651.13 | 996.03 | 17.3% |
| DCF (EBITDA 5y) | 967.53 - 1,249.17 | 1,147.53 | 35.2% |
| DCF (EBITDA 10y) | 1,002.04 - 1,326.22 | 1,195.63 | 40.8% |
| Fair Value | 1,247.67 - 1,247.67 | 1,247.67 | 46.96% |
| P/E | 1,297.33 - 6,228.35 | 3,336.38 | 293.0% |
| EV/EBITDA | 975.15 - 3,312.68 | 2,081.16 | 145.1% |
| EPV | 3,350.63 - 4,369.94 | 3,860.28 | 354.7% |
| DDM - Stable | 3,085.44 - 12,170.44 | 7,627.93 | 798.5% |
| DDM - Multi | 1,531.31 - 4,670.21 | 2,303.34 | 171.3% |
| Market Cap (mil) | 3,277.14 |
| Beta | 0.36 |
| Outstanding shares (mil) | 3.86 |
| Enterprise Value (mil) | 2,206.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.75% |
| Cost of Debt | 4.25% |
| WACC | 5.35% |