As of 2026-04-03, the Intrinsic Value of Chiikishinbunsha Co Ltd (2164.T) is 293.94 JPY. This 2164.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 332.00 JPY, the upside of Chiikishinbunsha Co Ltd is -11.50%.
The range of the Intrinsic Value is 163.91 - 823.50 JPY
Based on its market price of 332.00 JPY and our intrinsic valuation, Chiikishinbunsha Co Ltd (2164.T) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 163.91 - 823.50 | 293.94 | -11.5% |
| DCF (Growth 10y) | (2.92) - 49.09 | 8.08 | -97.6% |
| DCF (EBITDA 5y) | 158.50 - 355.60 | 257.44 | -22.5% |
| DCF (EBITDA 10y) | 101.66 - 259.02 | 176.80 | -46.7% |
| Fair Value | -93.34 - -93.34 | -93.34 | -128.11% |
| P/E | (50.40) - 88.01 | 15.60 | -95.3% |
| EV/EBITDA | (63.11) - 228.45 | 55.11 | -83.4% |
| EPV | (411.96) - (582.42) | (497.19) | -249.8% |
| DDM - Stable | (45.42) - (202.18) | (123.80) | -137.3% |
| DDM - Multi | 83.51 - 291.88 | 130.21 | -60.8% |
| Market Cap (mil) | 2,499.96 |
| Beta | 0.66 |
| Outstanding shares (mil) | 7.53 |
| Enterprise Value (mil) | 3,039.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.71% |
| Cost of Debt | 5.50% |
| WACC | 5.45% |