As of 2025-06-02, the Intrinsic Value of Takihyo Co Ltd (9982.T) is 1,026.44 JPY. This 9982.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,585.00 JPY, the upside of Takihyo Co Ltd is -35.20%.
The range of the Intrinsic Value is 574.61 - 2,434.94 JPY
Based on its market price of 1,585.00 JPY and our intrinsic valuation, Takihyo Co Ltd (9982.T) is overvalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 574.61 - 2,434.94 | 1,026.44 | -35.2% |
| DCF (Growth 10y) | 1,192.54 - 4,174.13 | 1,919.51 | 21.1% |
| DCF (EBITDA 5y) | 617.86 - 1,082.43 | 681.96 | -57.0% |
| DCF (EBITDA 10y) | 860.32 - 1,424.39 | 967.73 | -38.9% |
| Fair Value | 608.79 - 608.79 | 608.79 | -61.59% |
| P/E | 1,495.19 - 1,840.98 | 1,664.03 | 5.0% |
| EV/EBITDA | 695.93 - 1,326.91 | 871.87 | -45.0% |
| EPV | 762.66 - 1,065.42 | 914.04 | -42.3% |
| DDM - Stable | 1,380.78 - 5,153.69 | 3,267.24 | 106.1% |
| DDM - Multi | 1,892.26 - 5,389.21 | 2,789.07 | 76.0% |
| Market Cap (mil) | 14,423.50 |
| Beta | 0.57 |
| Outstanding shares (mil) | 9.10 |
| Enterprise Value (mil) | 15,831.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.15% |
| Cost of Debt | 4.25% |
| WACC | 5.44% |