As of 2025-07-14, the Intrinsic Value of Sanshin Electronics Co Ltd (8150.T) is 2,546.67 JPY. This 8150.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,381.00 JPY, the upside of Sanshin Electronics Co Ltd is 7.00%.
The range of the Intrinsic Value is 705.41 - 7,545.09 JPY
Based on its market price of 2,381.00 JPY and our intrinsic valuation, Sanshin Electronics Co Ltd (8150.T) is undervalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 705.41 - 7,545.09 | 2,546.67 | 7.0% |
| DCF (Growth 10y) | 7,755.12 - 24,990.97 | 12,416.94 | 421.5% |
| DCF (EBITDA 5y) | 6,446.64 - 9,243.07 | 7,182.43 | 201.7% |
| DCF (EBITDA 10y) | 8,684.95 - 12,351.28 | 9,810.52 | 312.0% |
| Fair Value | 20,439.26 - 20,439.26 | 20,439.26 | 758.43% |
| P/E | 8,141.54 - 10,884.12 | 8,666.45 | 264.0% |
| EV/EBITDA | 4,686.17 - 8,550.10 | 5,776.99 | 142.6% |
| EPV | 11,472.66 - 15,477.80 | 13,475.23 | 465.9% |
| DDM - Stable | 4,738.10 - 11,026.97 | 7,882.54 | 231.1% |
| DDM - Multi | 6,566.84 - 11,748.52 | 8,412.80 | 253.3% |
| Market Cap (mil) | 9,743.91 |
| Beta | 0.76 |
| Outstanding shares (mil) | 4.09 |
| Enterprise Value (mil) | 24,638.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.87% |
| Cost of Debt | 4.25% |
| WACC | 5.58% |