As of 2026-04-04, the Intrinsic Value of Tamura Corp (6768.T) is 2,226.34 JPY. This 6768.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 636.00 JPY, the upside of Tamura Corp is 250.10%.
The range of the Intrinsic Value is 1,233.58 - 8,485.86 JPY
Based on its market price of 636.00 JPY and our intrinsic valuation, Tamura Corp (6768.T) is undervalued by 250.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,233.58 - 8,485.86 | 2,226.34 | 250.1% |
| DCF (Growth 10y) | 1,762.41 - 10,901.18 | 3,019.72 | 374.8% |
| DCF (EBITDA 5y) | 952.78 - 1,171.61 | 1,062.08 | 67.0% |
| DCF (EBITDA 10y) | 1,347.26 - 1,723.38 | 1,528.35 | 140.3% |
| Fair Value | 491.73 - 491.73 | 491.73 | -22.68% |
| P/E | 324.14 - 809.02 | 501.80 | -21.1% |
| EV/EBITDA | 365.01 - 624.56 | 519.51 | -18.3% |
| EPV | 518.16 - 801.19 | 659.67 | 3.7% |
| DDM - Stable | 205.59 - 944.05 | 574.82 | -9.6% |
| DDM - Multi | 1,237.69 - 4,211.20 | 1,889.46 | 197.1% |
| Market Cap (mil) | 52,641.72 |
| Beta | 1.24 |
| Outstanding shares (mil) | 82.77 |
| Enterprise Value (mil) | 70,639.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.25% |
| WACC | 5.63% |