Loading stockData sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Loading stockData sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Not financial advice. Analytical data for research only.
Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.
Intrinsiqq's two-stage DCF values Hitachi (HTHIF) at about JPY 22,765,562,881,285.01 per share, or JPY 17,074,172,160,963.76 with a 25% margin of safety. At JPY 33.53 the stock looks undervalued. Every assumption is adjustable below; this is analysis, not investment advice.
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about JPY 22,765,562,881,285.01 per share for HTHIF. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around JPY 17,074,172,160,963.76. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
At JPY 33.53, HTHIF trades below the base-case intrinsic value of about JPY 22,765,562,881,285.01, a 67,896,101,644,054.5% discount to that estimate, so on this model it looks undervalued. A DCF is only one lens: a premium can be justified if the business grows faster or is higher quality than the base case assumes, which is exactly what the sliders let you test.
The base case grows HTHIF's free cash flow at about 16.6% a year before fading, against roughly 16.6% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns HTHIF's JPY 22,765,562,881,285.01 intrinsic estimate into a JPY 17,074,172,160,963.76 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from SEC filings, not investment advice.
SourceFair value computed from the 10-K filed 21 Jul 2011, covering the period ending 31 Mar 2011, as reported to the SEC. Data last refreshed 17 Apr 2026. How this is calculated.
Price from market data, last close as of 3 Aug 2026. Fiscal year ends Mar.