As of 2025-05-16, the Intrinsic Value of Mie Kotsu Group Holdings Inc (3232.T) is 520.91 JPY. This 3232.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 490.00 JPY, the upside of Mie Kotsu Group Holdings Inc is 6.30%.
The range of the Intrinsic Value is 49.09 - 2,883.86 JPY
Based on its market price of 490.00 JPY and our intrinsic valuation, Mie Kotsu Group Holdings Inc (3232.T) is undervalued by 6.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.09 - 2,883.86 | 520.91 | 6.3% |
| DCF (Growth 10y) | (134.65) - 1,558.97 | 149.72 | -69.4% |
| DCF (EBITDA 5y) | 0.35 - 427.73 | 175.61 | -64.2% |
| DCF (EBITDA 10y) | 87.08 - 584.16 | 288.62 | -41.1% |
| Fair Value | 1,353.68 - 1,353.68 | 1,353.68 | 176.26% |
| P/E | 477.49 - 610.78 | 519.19 | 6.0% |
| EV/EBITDA | (27.38) - 386.62 | 165.41 | -66.2% |
| EPV | 226.88 - 594.15 | 410.52 | -16.2% |
| DDM - Stable | 460.59 - 1,805.43 | 1,133.01 | 131.2% |
| DDM - Multi | 461.10 - 1,399.65 | 692.88 | 41.4% |
| Market Cap (mil) | 52,577.00 |
| Beta | 0.47 |
| Outstanding shares (mil) | 107.30 |
| Enterprise Value (mil) | 127,736.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.25% |
| WACC | 4.65% |