As of 2026-04-03, the Intrinsic Value of Yoshimura Food Holdings KK (2884.T) is 1,205.37 JPY. This 2884.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 885.00 JPY, the upside of Yoshimura Food Holdings KK is 36.20%.
The range of the Intrinsic Value is 716.82 - 2,163.43 JPY
Based on its market price of 885.00 JPY and our intrinsic valuation, Yoshimura Food Holdings KK (2884.T) is undervalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 716.82 - 2,163.43 | 1,205.37 | 36.2% |
| DCF (Growth 10y) | 1,759.63 - 4,194.09 | 2,582.68 | 191.8% |
| DCF (EBITDA 5y) | 909.11 - 1,196.91 | 1,065.59 | 20.4% |
| DCF (EBITDA 10y) | 1,530.78 - 2,042.68 | 1,793.32 | 102.6% |
| Fair Value | 1,694.40 - 1,694.40 | 1,694.40 | 91.46% |
| P/E | 1,106.11 - 1,959.42 | 1,345.63 | 52.0% |
| EV/EBITDA | 462.45 - 1,007.47 | 794.35 | -10.2% |
| EPV | 759.08 - 1,444.39 | 1,101.74 | 24.5% |
| DDM - Stable | 530.30 - 1,306.62 | 918.46 | 3.8% |
| DDM - Multi | 1,162.48 - 2,321.96 | 1,558.97 | 76.2% |
| Market Cap (mil) | 21,310.80 |
| Beta | 1.12 |
| Outstanding shares (mil) | 24.08 |
| Enterprise Value (mil) | 42,711.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.31% |
| Cost of Debt | 4.25% |
| WACC | 4.34% |