As of 2025-05-20, the Intrinsic Value of Hiraki Co Ltd (3059.T) is 2,743.76 JPY. This 3059.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 876.00 JPY, the upside of Hiraki Co Ltd is 213.20%.
The range of the Intrinsic Value is 1,570.74 - 12,990.32 JPY
Based on its market price of 876.00 JPY and our intrinsic valuation, Hiraki Co Ltd (3059.T) is undervalued by 213.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,570.74 - 12,990.32 | 2,743.76 | 213.2% |
| DCF (Growth 10y) | 1,681.05 - 12,625.59 | 2,811.76 | 221.0% |
| DCF (EBITDA 5y) | 945.47 - 1,318.81 | 1,060.38 | 21.0% |
| DCF (EBITDA 10y) | 1,271.82 - 1,804.27 | 1,448.34 | 65.3% |
| Fair Value | 15.88 - 15.88 | 15.88 | -98.19% |
| P/E | 51.05 - 322.59 | 172.94 | -80.3% |
| EV/EBITDA | 369.46 - 698.35 | 480.52 | -45.1% |
| EPV | 1,322.54 - 1,989.31 | 1,655.93 | 89.0% |
| DDM - Stable | 36.41 - 159.23 | 97.82 | -88.8% |
| DDM - Multi | 1,539.99 - 3,834.14 | 2,068.26 | 136.1% |
| Market Cap (mil) | 4,520.16 |
| Beta | 0.03 |
| Outstanding shares (mil) | 5.16 |
| Enterprise Value (mil) | 4,238.64 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.95% |
| Cost of Debt | 5.32% |
| WACC | 4.42% |