As of 2025-07-08, the Intrinsic Value of Cox Co Ltd (9876.T) is 772.31 JPY. This 9876.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 216.00 JPY, the upside of Cox Co Ltd is 257.60%.
The range of the Intrinsic Value is 644.42 - 991.32 JPY
Based on its market price of 216.00 JPY and our intrinsic valuation, Cox Co Ltd (9876.T) is undervalued by 257.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 644.42 - 991.32 | 772.31 | 257.6% |
| DCF (Growth 10y) | 708.86 - 1,075.68 | 844.72 | 291.1% |
| DCF (EBITDA 5y) | 445.24 - 518.92 | 484.53 | 124.3% |
| DCF (EBITDA 10y) | 545.08 - 647.57 | 596.34 | 176.1% |
| Fair Value | 999.06 - 999.06 | 999.06 | 362.53% |
| P/E | 516.00 - 730.54 | 640.67 | 196.6% |
| EV/EBITDA | 331.78 - 388.24 | 351.91 | 62.9% |
| EPV | 543.43 - 713.62 | 628.52 | 191.0% |
| DDM - Stable | 249.45 - 575.33 | 412.39 | 90.9% |
| DDM - Multi | 257.61 - 499.36 | 343.59 | 59.1% |
| Market Cap (mil) | 5,985.36 |
| Beta | 0.60 |
| Outstanding shares (mil) | 27.71 |
| Enterprise Value (mil) | 2,962.81 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.23% |
| Cost of Debt | 4.25% |
| WACC | 6.35% |