As of 2026-04-06, the Intrinsic Value of Sanrio Co Ltd (8136.T) is 1,295.29 JPY. This 8136.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 992.40 JPY, the upside of Sanrio Co Ltd is 30.50%.
The range of the Intrinsic Value is 815.87 - 3,927.75 JPY
Based on its market price of 992.40 JPY and our intrinsic valuation, Sanrio Co Ltd (8136.T) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 815.87 - 3,927.75 | 1,295.29 | 30.5% |
| DCF (Growth 10y) | 1,269.64 - 6,170.53 | 2,027.96 | 104.3% |
| DCF (EBITDA 5y) | 692.68 - 893.59 | 817.52 | -17.6% |
| DCF (EBITDA 10y) | 1,059.93 - 1,456.67 | 1,281.69 | 29.2% |
| Fair Value | 208.01 - 208.01 | 208.01 | -79.04% |
| P/E | 485.92 - 611.54 | 581.84 | -41.4% |
| EV/EBITDA | 434.30 - 646.43 | 528.31 | -46.8% |
| EPV | 284.44 - 385.30 | 334.87 | -66.3% |
| DDM - Stable | 526.71 - 3,522.98 | 2,024.85 | 104.0% |
| DDM - Multi | 776.49 - 3,965.14 | 1,290.98 | 30.1% |
| Market Cap (mil) | 1,231,370.00 |
| Beta | 0.62 |
| Outstanding shares (mil) | 1,240.80 |
| Enterprise Value (mil) | 1,139,498.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.30% |
| Cost of Debt | 4.25% |
| WACC | 6.17% |