As of 2026-04-04, the Intrinsic Value of Saikaya Department Store Co Ltd (8254.T) is 342.48 JPY. This 8254.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 276.00 JPY, the upside of Saikaya Department Store Co Ltd is 24.10%.
The range of the Intrinsic Value is 69.59 - 837.70 JPY
Based on its market price of 276.00 JPY and our intrinsic valuation, Saikaya Department Store Co Ltd (8254.T) is undervalued by 24.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.59 - 837.70 | 342.48 | 24.1% |
| DCF (Growth 10y) | 174.32 - 956.83 | 453.21 | 64.2% |
| DCF (EBITDA 5y) | (294.67) - (189.21) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (150.42) - (10.86) | (1,234.50) | -123450.0% |
| Fair Value | 202.16 - 202.16 | 202.16 | -26.75% |
| P/E | 92.02 - 283.48 | 189.42 | -31.4% |
| EV/EBITDA | (496.44) - (381.26) | (427.23) | -254.8% |
| EPV | 115.01 - 415.62 | 265.32 | -3.9% |
| DDM - Stable | 75.24 - 176.50 | 125.87 | -54.4% |
| DDM - Multi | 364.97 - 691.26 | 480.30 | 74.0% |
| Market Cap (mil) | 2,208.80 |
| Beta | 0.26 |
| Outstanding shares (mil) | 8.00 |
| Enterprise Value (mil) | 9,720.96 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.82% |
| Cost of Debt | 4.50% |
| WACC | 4.79% |