Valuation as at 2026-08-29 · see also the Nikkei 225 Most Undervalued screen
About Kokusai Electric Corporation
Kokusai Electric Corporation engages in the development, manufacture, sale, repair, and maintenance of semiconductor manufacturing equipment worldwide. The company provides deposition process equipment, treatment process equipment, measuring systems, and ultrasonic generators. It also sells related parts; and new and used equipment for wafers.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
Kokusai Electric Corporation 6525.T
Technology · Semiconductor Equipment & Materials
Kokusai Electric Corporation's price & financial trends
Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.
Data as at 2026-08-29
Share price · last 2 years
Earnings per share (diluted) Per quarter
Free cash flow Per year
Dividend per share Per year
Value investing scale · Buffett · Dalio · Graham
3 criteria had no data
Intrinsic value estimate · 5-year forecast
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | 12.5% | 25.0% | 30.0% |
| Terminal growth | 1.2% | 1.2% | 1.2% |
| WACC (discount rate) | 9.06% | 8.06% | 7.06% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 2.20% + 1.00 × 6.00% = 8.20% · WACC = weighted by 98%/2% capital structure
These numbers come from running Kokusai Electric Corporation's cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or 6525.T's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with 6525.T →
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Computed on 2026-08-29 from Yahoo Finance data, using the same engine as the full DCF tool and the Nikkei 225 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.
Frequently asked questions
Is Kokusai Electric Corporation (6525.T) undervalued?
The Base-case DCF estimates intrinsic value at ¥5,471.37 vs a price of ¥8,911.00 on 2026-08-29 — a -38.6% margin, so the Base case reads overvalued. This is a mechanical output, not advice.