As of 2026-05-27, the Intrinsic Value of Yamato Industry Co Ltd (7886.T) is 9,213.70 JPY. This 7886.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 594.00 JPY, the upside of Yamato Industry Co Ltd is 1,451.10%.
The range of the Intrinsic Value is 5,182.11 - 29,005.83 JPY
Based on its market price of 594.00 JPY and our intrinsic valuation, Yamato Industry Co Ltd (7886.T) is undervalued by 1,451.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,182.11 - 29,005.83 | 9,213.70 | 1451.1% |
| DCF (Growth 10y) | 8,639.68 - 43,668.52 | 14,593.58 | 2356.8% |
| DCF (EBITDA 5y) | 551.93 - 2,041.28 | 1,092.16 | 83.9% |
| DCF (EBITDA 10y) | 2,564.44 - 4,841.04 | 3,398.26 | 472.1% |
| Fair Value | -2,548.51 - -2,548.51 | -2,548.51 | -529.04% |
| P/E | (5,606.71) - (6,218.36) | (5,874.31) | -1088.9% |
| EV/EBITDA | (1,227.26) - (628.96) | (1,023.82) | -272.4% |
| EPV | 774.91 - 1,840.27 | 1,307.59 | 120.1% |
| DDM - Stable | (5,076.60) - (18,831.32) | (11,953.95) | -2112.4% |
| DDM - Multi | 3,624.12 - 10,564.95 | 5,411.17 | 811.0% |
| Market Cap (mil) | 962.28 |
| Beta | 1.15 |
| Outstanding shares (mil) | 1.62 |
| Enterprise Value (mil) | 3,041.96 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.73% |
| Cost of Debt | 5.50% |
| WACC | 5.09% |