As of 2025-05-18, the Intrinsic Value of Ricoh Leasing Co Ltd (8566.T) is 11,201.89 JPY. This 8566.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 5,230.00 JPY, the upside of Ricoh Leasing Co Ltd is 114.20%.
The range of the Intrinsic Value is 993.85 - 31,872.95 JPY
Based on its market price of 5,230.00 JPY and our intrinsic valuation, Ricoh Leasing Co Ltd (8566.T) is undervalued by 114.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8,277.58) - 15,050.88 | (575.99) | -111.0% |
| DCF (Growth 10y) | 993.85 - 31,872.95 | 11,201.89 | 114.2% |
| DCF (EBITDA 5y) | (2,111.19) - 11,013.70 | 5,156.55 | -1.4% |
| DCF (EBITDA 10y) | 4,116.27 - 19,752.15 | 12,589.94 | 140.7% |
| Fair Value | 3,886.76 - 3,886.76 | 3,886.76 | -25.68% |
| P/E | 4,320.76 - 4,844.96 | 4,493.67 | -14.1% |
| EV/EBITDA | (9,432.77) - 9,498.84 | 974.59 | -81.4% |
| EPV | (13,650.93) - (9,797.57) | (11,724.26) | -324.2% |
| DDM - Stable | 5,043.61 - 12,658.91 | 8,851.25 | 69.2% |
| DDM - Multi | 12,124.77 - 24,055.91 | 16,163.41 | 209.1% |
| Market Cap (mil) | 163,385.20 |
| Beta | 0.59 |
| Outstanding shares (mil) | 31.24 |
| Enterprise Value (mil) | 1,181,745.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.26% |
| Cost of Debt | 4.25% |
| WACC | 3.39% |