As of 2025-07-07, the Intrinsic Value of Kyokuto Co Ltd (2300.T) is 708.58 JPY. This 2300.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 483.00 JPY, the upside of Kyokuto Co Ltd is 46.70%.
The range of the Intrinsic Value is 447.46 - 1,463.99 JPY
Based on its market price of 483.00 JPY and our intrinsic valuation, Kyokuto Co Ltd (2300.T) is undervalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 447.46 - 1,463.99 | 708.58 | 46.7% |
| DCF (Growth 10y) | 611.41 - 1,805.00 | 919.64 | 90.4% |
| DCF (EBITDA 5y) | 202.52 - 618.09 | 380.13 | -21.3% |
| DCF (EBITDA 10y) | 349.47 - 838.29 | 553.63 | 14.6% |
| Fair Value | 74.82 - 74.82 | 74.82 | -84.51% |
| P/E | 146.65 - 311.87 | 199.56 | -58.7% |
| EV/EBITDA | 116.04 - 538.53 | 278.00 | -42.4% |
| EPV | (66.61) - (44.78) | (55.70) | -111.5% |
| DDM - Stable | 158.20 - 538.23 | 348.22 | -27.9% |
| DDM - Multi | 448.30 - 1,122.00 | 633.54 | 31.2% |
| Market Cap (mil) | 2,680.65 |
| Beta | 0.42 |
| Outstanding shares (mil) | 5.55 |
| Enterprise Value (mil) | 3,447.81 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.56% |
| Cost of Debt | 4.25% |
| WACC | 5.57% |