What is the intrinsic value of 8254.T?
As of 2025-05-18, the Intrinsic Value of Saikaya Department Store Co Ltd (8254.T) is
622.67 JPY. This 8254.T valuation is based on the model Peter Lynch Fair Value.
With the current market price of 409.00 JPY, the upside of Saikaya Department Store Co Ltd is
52.24%.
Is 8254.T undervalued or overvalued?
Based on its market price of 409.00 JPY and our intrinsic valuation, Saikaya Department Store Co Ltd (8254.T) is undervalued by 52.24%.
622.67 JPY
Intrinsic Value
8254.T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(499.09) - 281.98 |
(225.52) |
-155.1% |
| DCF (Growth 10y) |
(311.95) - 571.13 |
(1.56) |
-100.4% |
| DCF (EBITDA 5y) |
(763.27) - (634.50) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(570.17) - (374.04) |
(1,234.50) |
-123450.0% |
| Fair Value |
622.67 - 622.67 |
622.67 |
52.24% |
| P/E |
321.73 - 425.41 |
379.01 |
-7.3% |
| EV/EBITDA |
(1,004.18) - (478.32) |
(744.92) |
-282.1% |
| EPV |
288.63 - 1,020.90 |
654.77 |
60.1% |
| DDM - Stable |
129.42 - 472.38 |
300.90 |
-26.4% |
| DDM - Multi |
245.39 - 798.68 |
387.49 |
-5.3% |
8254.T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,032.73 |
| Beta |
0.29 |
| Outstanding shares (mil) |
4.97 |
| Enterprise Value (mil) |
9,301.95 |
| Market risk premium |
6.13% |
| Cost of Equity |
9.61% |
| Cost of Debt |
4.25% |
| WACC |
5.13% |