As of 2025-05-17, the Intrinsic Value of Okinawa Electric Power Co Inc (9511.T) is 8,600.09 JPY. This 9511.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 897.00 JPY, the upside of Okinawa Electric Power Co Inc is 858.80%.
The range of the Intrinsic Value is 2,321.30 - 103,860.22 JPY
Based on its market price of 897.00 JPY and our intrinsic valuation, Okinawa Electric Power Co Inc (9511.T) is undervalued by 858.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,321.30 - 103,860.22 | 8,600.09 | 858.8% |
| DCF (Growth 10y) | 4,345.32 - 128,023.57 | 12,022.11 | 1240.3% |
| DCF (EBITDA 5y) | 8,334.89 - 15,773.88 | 11,152.25 | 1143.3% |
| DCF (EBITDA 10y) | 8,884.72 - 17,992.08 | 12,344.53 | 1276.2% |
| Fair Value | 379.68 - 379.68 | 379.68 | -57.67% |
| P/E | 247.55 - 531.81 | 387.53 | -56.8% |
| EV/EBITDA | (2,355.43) - 780.31 | (705.08) | -178.6% |
| EPV | (16,764.41) - (23,586.41) | (20,175.48) | -2349.2% |
| DDM - Stable | 975.27 - 3,629.43 | 2,302.35 | 156.7% |
| DDM - Multi | 4,744.27 - 13,905.96 | 7,096.79 | 691.2% |
| Market Cap (mil) | 51,066.21 |
| Beta | 0.48 |
| Outstanding shares (mil) | 56.93 |
| Enterprise Value (mil) | 342,763.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.37% |
| Cost of Debt | 5.50% |
| WACC | 4.73% |