As of 2026-04-05, the Intrinsic Value of Tokyu Corp (9005.T) is 1,289.85 JPY. This 9005.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,917.00 JPY, the upside of Tokyu Corp is -32.70%.
The range of the Intrinsic Value is 142.19 - 5,572.85 JPY
Based on its market price of 1,917.00 JPY and our intrinsic valuation, Tokyu Corp (9005.T) is overvalued by 32.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.19 - 5,572.85 | 1,289.85 | -32.7% |
| DCF (Growth 10y) | 524.04 - 6,263.22 | 1,740.97 | -9.2% |
| DCF (EBITDA 5y) | 1,277.02 - 2,171.13 | 1,743.34 | -9.1% |
| DCF (EBITDA 10y) | 1,365.87 - 2,354.17 | 1,867.13 | -2.6% |
| Fair Value | 3,416.88 - 3,416.88 | 3,416.88 | 78.24% |
| P/E | 1,297.45 - 1,839.64 | 1,535.86 | -19.9% |
| EV/EBITDA | 601.80 - 1,505.52 | 1,128.96 | -41.1% |
| EPV | (1,330.49) - (1,164.90) | (1,247.69) | -165.1% |
| DDM - Stable | 1,532.06 - 5,105.32 | 3,318.69 | 73.1% |
| DDM - Multi | 1,628.36 - 4,130.78 | 2,325.56 | 21.3% |
| Market Cap (mil) | 1,197,875.80 |
| Beta | 0.41 |
| Outstanding shares (mil) | 624.87 |
| Enterprise Value (mil) | 2,469,855.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.33% |
| Cost of Debt | 4.25% |
| WACC | 4.56% |