As of 2026-06-12, the Intrinsic Value of Sanko Co Ltd (6964.T) is 1,040.98 JPY. This 6964.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 654.00 JPY, the upside of Sanko Co Ltd is 59.20%.
The range of the Intrinsic Value is 953.45 - 1,185.40 JPY
Based on its market price of 654.00 JPY and our intrinsic valuation, Sanko Co Ltd (6964.T) is undervalued by 59.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 953.45 - 1,185.40 | 1,040.98 | 59.2% |
| DCF (Growth 10y) | 950.91 - 1,141.37 | 1,023.93 | 56.6% |
| DCF (EBITDA 5y) | 1,222.36 - 1,542.09 | 1,324.58 | 102.5% |
| DCF (EBITDA 10y) | 1,216.90 - 1,583.32 | 1,341.26 | 105.1% |
| Fair Value | 370.56 - 370.56 | 370.56 | -43.34% |
| P/E | 1,116.74 - 1,492.52 | 1,296.75 | 98.3% |
| EV/EBITDA | 1,161.81 - 1,558.79 | 1,276.87 | 95.2% |
| EPV | 975.93 - 1,159.01 | 1,067.47 | 63.2% |
| DDM - Stable | 466.93 - 991.45 | 729.19 | 11.5% |
| DDM - Multi | 608.65 - 1,022.23 | 764.36 | 16.9% |
| Market Cap (mil) | 5,886.00 |
| Beta | 0.57 |
| Outstanding shares (mil) | 9.00 |
| Enterprise Value (mil) | 1,054.31 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.59% |
| Cost of Debt | 4.25% |
| WACC | 8.51% |