What is the intrinsic value of 8133.T?

As of 2025-07-06, the Intrinsic Value of Itochu Enex Co Ltd (8133.T) is 2,513.97 JPY. This 8133.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,760.00 JPY, the upside of Itochu Enex Co Ltd is 42.80%.

The range of the Intrinsic Value is 1,978.31 - 3,417.28 JPY

Is 8133.T undervalued or overvalued?

Based on its market price of 1,760.00 JPY and our intrinsic valuation, Itochu Enex Co Ltd (8133.T) is undervalued by 42.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,978.31 - 3,417.28	2,513.97	42.8%
DCF (Growth 10y)	2,183.93 - 3,644.39	2,730.18	55.1%
DCF (EBITDA 5y)	1,789.34 - 2,253.44	1,977.89	12.4%
DCF (EBITDA 10y)	2,046.97 - 2,647.87	2,299.10	30.6%
Fair Value	1,104.58 - 1,104.58	1,104.58	-37.24%
P/E	1,852.42 - 2,200.44	2,066.11	17.4%
EV/EBITDA	1,205.14 - 2,234.92	1,769.26	0.5%
EPV	2,822.77 - 3,994.10	3,408.44	93.7%
DDM - Stable	1,235.09 - 2,677.47	1,956.28	11.2%
DDM - Multi	1,798.04 - 3,033.91	2,257.94	28.3%