As of 2025-07-08, the Intrinsic Value of Sakai Holdings Co Ltd (9446.T) is 856.94 JPY. This 9446.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 455.00 JPY, the upside of Sakai Holdings Co Ltd is 88.30%.
The range of the Intrinsic Value is 469.96 - 1,558.69 JPY
Based on its market price of 455.00 JPY and our intrinsic valuation, Sakai Holdings Co Ltd (9446.T) is undervalued by 88.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 469.96 - 1,558.69 | 856.94 | 88.3% |
| DCF (Growth 10y) | 602.10 - 1,703.32 | 994.99 | 118.7% |
| DCF (EBITDA 5y) | 56.27 - 237.94 | 144.49 | -68.2% |
| DCF (EBITDA 10y) | 272.08 - 525.88 | 392.54 | -13.7% |
| Fair Value | 2,955.15 - 2,955.15 | 2,955.15 | 549.48% |
| P/E | 1,118.76 - 1,503.58 | 1,319.32 | 190.0% |
| EV/EBITDA | (190.02) - 380.70 | 106.38 | -76.6% |
| EPV | 1,791.08 - 2,839.63 | 2,315.36 | 408.9% |
| DDM - Stable | 620.91 - 1,481.09 | 1,051.00 | 131.0% |
| DDM - Multi | 697.90 - 1,358.77 | 927.96 | 103.9% |
| Market Cap (mil) | 4,986.80 |
| Beta | 0.37 |
| Outstanding shares (mil) | 10.96 |
| Enterprise Value (mil) | 15,640.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.75% |
| Cost of Debt | 4.25% |
| WACC | 4.96% |