As of 2026-04-02, the Intrinsic Value of OK Food Industry Co Ltd (2905.T) is (3,377.01) JPY. This 2905.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,022.00 JPY, the upside of OK Food Industry Co Ltd is -430.40%.
The range of the Intrinsic Value is (4,709.22) - (3,079.79) JPY
Based on its market price of 1,022.00 JPY and our intrinsic valuation, OK Food Industry Co Ltd (2905.T) is overvalued by 430.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4,709.22) - (3,079.79) | (3,377.01) | -430.4% |
| DCF (Growth 10y) | (3,715.93) - (7,356.04) | (4,381.04) | -528.7% |
| DCF (EBITDA 5y) | (874.71) - (342.65) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,374.85) - (825.12) | (1,234.50) | -123450.0% |
| Fair Value | -1,104.39 - -1,104.39 | -1,104.39 | -208.06% |
| P/E | (3,968.04) - (3,914.60) | (3,824.41) | -474.2% |
| EV/EBITDA | (1,613.33) - (822.19) | (1,249.76) | -222.3% |
| EPV | (7,824.65) - (9,687.53) | (8,756.09) | -956.8% |
| DDM - Stable | (2,039.24) - (10,076.28) | (6,057.76) | -692.7% |
| DDM - Multi | (594.15) - (2,394.78) | (964.73) | -194.4% |
| Market Cap (mil) | 3,783.32 |
| Beta | -0.07 |
| Outstanding shares (mil) | 3.70 |
| Enterprise Value (mil) | 12,580.31 |
| Market risk premium | 5.44% |
| Cost of Equity | 6.82% |
| Cost of Debt | 5.50% |
| WACC | 4.63% |