As of 2025-06-03, the Intrinsic Value of Fast Retailing Co Ltd (9983.T) is 37,996.04 JPY. This 9983.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47,800.00 JPY, the upside of Fast Retailing Co Ltd is -20.50%.
The range of the Intrinsic Value is 25,446.68 - 84,076.50 JPY
Based on its market price of 47,800.00 JPY and our intrinsic valuation, Fast Retailing Co Ltd (9983.T) is overvalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,446.68 - 84,076.50 | 37,996.04 | -20.5% |
| DCF (Growth 10y) | 32,929.67 - 104,785.79 | 48,385.71 | 1.2% |
| DCF (EBITDA 5y) | 16,389.56 - 20,007.44 | 17,930.14 | -62.5% |
| DCF (EBITDA 10y) | 22,751.34 - 28,515.67 | 25,234.02 | -47.2% |
| Fair Value | 32,183.25 - 32,183.25 | 32,183.25 | -32.67% |
| P/E | 17,557.75 - 20,674.56 | 18,808.09 | -60.7% |
| EV/EBITDA | 13,573.77 - 17,391.19 | 15,288.74 | -68.0% |
| EPV | 27,162.39 - 37,226.33 | 32,194.39 | -32.6% |
| DDM - Stable | 17,125.63 - 78,958.36 | 48,041.92 | 0.5% |
| DDM - Multi | 26,227.42 - 91,275.54 | 40,424.55 | -15.4% |
| Market Cap (mil) | 15,210,916.00 |
| Beta | 0.78 |
| Outstanding shares (mil) | 318.22 |
| Enterprise Value (mil) | 14,715,439.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.36% |
| Cost of Debt | 4.25% |
| WACC | 5.26% |