What is the intrinsic value of 8075.T?

As of 2025-05-18, the Intrinsic Value of Shinsho Corp (8075.T) is 3,602.20 JPY. This 8075.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,926.00 JPY, the upside of Shinsho Corp is 87.00%.

The range of the Intrinsic Value is 2,535.82 - 5,390.51 JPY

Is 8075.T undervalued or overvalued?

Based on its market price of 1,926.00 JPY and our intrinsic valuation, Shinsho Corp (8075.T) is undervalued by 87.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,535.82 - 5,390.51	3,602.20	87.0%
DCF (Growth 10y)	2,620.80 - 5,308.21	3,628.59	88.4%
DCF (EBITDA 5y)	1,504.78 - 2,359.69	2,154.10	11.8%
DCF (EBITDA 10y)	2,070.79 - 3,160.64	2,789.65	44.8%
Fair Value	8,803.60 - 8,803.60	8,803.60	357.09%
P/E	2,744.40 - 3,190.43	2,964.24	53.9%
EV/EBITDA	724.96 - 1,817.50	1,540.25	-20.0%
EPV	2,469.82 - 4,064.14	3,266.98	69.6%
DDM - Stable	2,034.50 - 4,421.63	3,228.07	67.6%
DDM - Multi	2,528.68 - 4,330.91	3,196.92	66.0%