As of 2025-08-04, the Intrinsic Value of Oisix Ra Daichi Inc (3182.T) is 1,937.91 JPY. This 3182.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,803.00 JPY, the upside of Oisix Ra Daichi Inc is 7.50%.
The range of the Intrinsic Value is 889.47 - 6,309.97 JPY
Based on its market price of 1,803.00 JPY and our intrinsic valuation, Oisix Ra Daichi Inc (3182.T) is undervalued by 7.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 889.47 - 6,309.97 | 1,937.91 | 7.5% |
| DCF (Growth 10y) | 931.52 - 5,741.85 | 1,868.21 | 3.6% |
| DCF (EBITDA 5y) | 731.04 - 1,381.68 | 1,176.69 | -34.7% |
| DCF (EBITDA 10y) | 928.46 - 1,683.18 | 1,404.92 | -22.1% |
| Fair Value | 2,395.28 - 2,395.28 | 2,395.28 | 32.85% |
| P/E | 1,485.08 - 2,107.85 | 1,722.57 | -4.5% |
| EV/EBITDA | 1,349.19 - 14,076.29 | 7,259.55 | 302.6% |
| EPV | 1,851.31 - 2,853.86 | 2,352.58 | 30.5% |
| DDM - Stable | 957.52 - 3,487.65 | 2,222.59 | 23.3% |
| DDM - Multi | 1,118.65 - 3,248.47 | 1,674.04 | -7.2% |
| Market Cap (mil) | 68,441.88 |
| Beta | 0.74 |
| Outstanding shares (mil) | 37.96 |
| Enterprise Value (mil) | 101,377.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.74% |
| Cost of Debt | 4.25% |
| WACC | 4.87% |