As of 2025-06-12, the Intrinsic Value of SoftBank Group Corp (9984.T) is 7,243.13 JPY. This 9984.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,080.00 JPY, the upside of SoftBank Group Corp is -10.40%.
The range of the Intrinsic Value is 624.86 - 44,957.23 JPY
Based on its market price of 8,080.00 JPY and our intrinsic valuation, SoftBank Group Corp (9984.T) is overvalued by 10.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 624.86 - 44,957.23 | 7,243.13 | -10.4% |
| DCF (Growth 10y) | 6,030.36 - 73,087.79 | 16,087.69 | 99.1% |
| DCF (EBITDA 5y) | 5,511.03 - 9,701.31 | 7,471.08 | -7.5% |
| DCF (EBITDA 10y) | 8,773.18 - 15,909.53 | 12,006.92 | 48.6% |
| Fair Value | 19,614.50 - 19,614.50 | 19,614.50 | 142.75% |
| P/E | 11,302.88 - 15,356.97 | 13,920.45 | 72.3% |
| EV/EBITDA | (1,181.25) - 2,590.14 | 687.62 | -91.5% |
| EPV | (5,065.22) - (2,283.93) | (3,674.57) | -145.5% |
| DDM - Stable | 5,054.27 - 15,249.14 | 10,151.70 | 25.6% |
| DDM - Multi | 8,148.89 - 20,098.09 | 11,709.93 | 44.9% |
| Market Cap (mil) | 11,877,600.00 |
| Beta | 1.62 |
| Outstanding shares (mil) | 1,470.00 |
| Enterprise Value (mil) | 27,077,900.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.32% |
| WACC | 6.30% |