As of 2025-05-19, the Intrinsic Value of Sacos Corp (9641.T) is 508.62 JPY. This 9641.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 431.00 JPY, the upside of Sacos Corp is 18.00%.
The range of the Intrinsic Value is 368.18 - 804.82 JPY
Based on its market price of 431.00 JPY and our intrinsic valuation, Sacos Corp (9641.T) is undervalued by 18.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 368.18 - 804.82 | 508.62 | 18.0% |
| DCF (Growth 10y) | 489.78 - 1,035.86 | 665.92 | 54.5% |
| DCF (EBITDA 5y) | 101.02 - 159.32 | 130.02 | -69.8% |
| DCF (EBITDA 10y) | 204.77 - 287.65 | 244.49 | -43.3% |
| Fair Value | 99.89 - 99.89 | 99.89 | -76.82% |
| P/E | 205.01 - 273.80 | 238.23 | -44.7% |
| EV/EBITDA | 64.22 - 240.62 | 143.94 | -66.6% |
| EPV | 425.72 - 642.70 | 534.21 | 23.9% |
| DDM - Stable | 220.45 - 600.01 | 410.23 | -4.8% |
| DDM - Multi | 356.55 - 735.23 | 478.12 | 10.9% |
| Market Cap (mil) | 18,476.97 |
| Beta | 0.73 |
| Outstanding shares (mil) | 42.87 |
| Enterprise Value (mil) | 21,065.84 |
| Market risk premium | 5.44% |
| Cost of Equity | 5.67% |
| Cost of Debt | 4.25% |
| WACC | 4.91% |