As of 2025-05-10, the Intrinsic Value of Kirin Holdings Co Ltd (2503.T) is 1,167.26 JPY. This 2503.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,182.50 JPY, the upside of Kirin Holdings Co Ltd is -46.50%.
The range of the Intrinsic Value is 407.33 - 5,177.88 JPY
Based on its market price of 2,182.50 JPY and our intrinsic valuation, Kirin Holdings Co Ltd (2503.T) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 407.33 - 5,177.88 | 1,167.26 | -46.5% |
| DCF (Growth 10y) | 145.59 - 3,178.40 | 633.46 | -71.0% |
| DCF (EBITDA 5y) | 1,114.91 - 1,713.12 | 1,394.65 | -36.1% |
| DCF (EBITDA 10y) | 909.07 - 1,560.62 | 1,206.50 | -44.7% |
| Fair Value | 542.24 - 542.24 | 542.24 | -75.16% |
| P/E | 1,333.70 - 2,543.19 | 1,994.42 | -8.6% |
| EV/EBITDA | 1,360.66 - 3,367.92 | 2,283.81 | 4.6% |
| EPV | 1,718.52 - 2,657.05 | 2,187.78 | 0.2% |
| DDM - Stable | 717.76 - 3,359.43 | 2,038.60 | -6.6% |
| DDM - Multi | 1,693.29 - 5,459.27 | 2,508.19 | 14.9% |
| Market Cap (mil) | 1,994,805.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 914.00 |
| Enterprise Value (mil) | 2,733,757.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.96% |
| Cost of Debt | 4.25% |
| WACC | 5.80% |