What is the intrinsic value of 9984.T?
As of 2025-05-18, the Intrinsic Value of SoftBank Group Corp (9984.T) is
14,748.82 JPY. This 9984.T valuation is based on the model Peter Lynch Fair Value.
With the current market price of 7,729.00 JPY, the upside of SoftBank Group Corp is
90.82%.
Is 9984.T undervalued or overvalued?
Based on its market price of 7,729.00 JPY and our intrinsic valuation, SoftBank Group Corp (9984.T) is undervalued by 90.82%.
14,748.82 JPY
Intrinsic Value
9984.T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(28,717.06) - (11,729.00) |
(12,633.47) |
-263.5% |
| DCF (Growth 10y) |
(7,685.31) - 53,670.97 |
(4,439.45) |
-157.4% |
| DCF (EBITDA 5y) |
(4,482.82) - (2,505.33) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3,478.94) - 529.53 |
(1,234.50) |
-123450.0% |
| Fair Value |
14,748.82 - 14,748.82 |
14,748.82 |
90.82% |
| P/E |
1,753.18 - 11,173.71 |
6,294.34 |
-18.6% |
| EV/EBITDA |
(7,440.60) - (600.36) |
(4,048.96) |
-152.4% |
| EPV |
(3,608.64) - 3,453.62 |
(77.51) |
-101.0% |
| DDM - Stable |
7,493.10 - 31,366.40 |
19,429.73 |
151.4% |
| DDM - Multi |
4,980.20 - 17,049.48 |
7,809.46 |
1.0% |
9984.T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,361,630.00 |
| Beta |
1.64 |
| Outstanding shares (mil) |
1,470.00 |
| Enterprise Value (mil) |
26,727,930.00 |
| Market risk premium |
6.13% |
| Cost of Equity |
6.81% |
| Cost of Debt |
6.95% |
| WACC |
5.55% |