As of 2025-07-20, the Intrinsic Value of Chuco Co Ltd (2139.T) is 689.93 JPY. This 2139.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 460.00 JPY, the upside of Chuco Co Ltd is 50.00%.
The range of the Intrinsic Value is 578.29 - 880.95 JPY
Based on its market price of 460.00 JPY and our intrinsic valuation, Chuco Co Ltd (2139.T) is undervalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 578.29 - 880.95 | 689.93 | 50.0% |
| DCF (Growth 10y) | 736.94 - 1,132.80 | 883.36 | 92.0% |
| DCF (EBITDA 5y) | 483.24 - 537.64 | 515.76 | 12.1% |
| DCF (EBITDA 10y) | 595.39 - 681.28 | 642.35 | 39.6% |
| Fair Value | 116.29 - 116.29 | 116.29 | -74.72% |
| P/E | 352.59 - 443.60 | 410.84 | -10.7% |
| EV/EBITDA | 343.83 - 482.70 | 420.45 | -8.6% |
| EPV | 565.83 - 718.23 | 642.03 | 39.6% |
| DDM - Stable | 233.34 - 522.22 | 377.78 | -17.9% |
| DDM - Multi | 397.48 - 684.57 | 502.27 | 9.2% |
| Market Cap (mil) | 3,238.40 |
| Beta | 0.24 |
| Outstanding shares (mil) | 7.04 |
| Enterprise Value (mil) | 2,563.62 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.99% |
| Cost of Debt | 4.25% |
| WACC | 5.12% |