As of 2025-06-23, the Intrinsic Value of Joban Kaihatsu Co Ltd (1782.T) is 27,122.69 JPY. This 1782.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,970.00 JPY, the upside of Joban Kaihatsu Co Ltd is 202.40%.
The range of the Intrinsic Value is 22,724.66 - 34,971.96 JPY
Based on its market price of 8,970.00 JPY and our intrinsic valuation, Joban Kaihatsu Co Ltd (1782.T) is undervalued by 202.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22,724.66 - 34,971.96 | 27,122.69 | 202.4% |
| DCF (Growth 10y) | 24,773.77 - 37,659.09 | 29,423.72 | 228.0% |
| DCF (EBITDA 5y) | 13,792.69 - 18,085.75 | 14,583.72 | 62.6% |
| DCF (EBITDA 10y) | 17,708.27 - 22,667.51 | 18,911.42 | 110.8% |
| Fair Value | 7,717.75 - 7,717.75 | 7,717.75 | -13.96% |
| P/E | 14,911.48 - 19,181.77 | 16,747.36 | 86.7% |
| EV/EBITDA | 10,587.21 - 15,538.15 | 12,013.98 | 33.9% |
| EPV | 23,964.84 - 32,199.74 | 28,082.31 | 213.1% |
| DDM - Stable | 11,882.90 - 27,276.59 | 19,579.74 | 118.3% |
| DDM - Multi | 14,007.65 - 24,957.50 | 17,936.67 | 100.0% |
| Market Cap (mil) | 6,996.60 |
| Beta | 1.30 |
| Outstanding shares (mil) | 0.78 |
| Enterprise Value (mil) | 2,381.07 |
| Market risk premium | 5.44% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.25% |
| WACC | 6.66% |