As of 2025-07-08, the Intrinsic Value of Kitanihon Spinning Co Ltd (3409.T) is 213.16 JPY. This 3409.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.00 JPY, the upside of Kitanihon Spinning Co Ltd is -10.80%.
The range of the Intrinsic Value is 119.16 - 914.97 JPY
Based on its market price of 239.00 JPY and our intrinsic valuation, Kitanihon Spinning Co Ltd (3409.T) is overvalued by 10.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.16 - 914.97 | 213.16 | -10.8% |
| DCF (Growth 10y) | 330.48 - 2,502.86 | 587.66 | 145.9% |
| DCF (EBITDA 5y) | 50.75 - 114.17 | 76.83 | -67.9% |
| DCF (EBITDA 10y) | 137.53 - 270.65 | 190.96 | -20.1% |
| Fair Value | -10.94 - -10.94 | -10.94 | -104.58% |
| P/E | (16.32) - 10.71 | (6.05) | -102.5% |
| EV/EBITDA | (4.17) - 35.39 | 12.10 | -94.9% |
| EPV | (80.99) - (121.05) | (101.02) | -142.3% |
| DDM - Stable | (29.98) - (256.87) | (143.43) | -160.0% |
| DDM - Multi | 169.86 - 1,155.81 | 298.53 | 24.9% |
| Market Cap (mil) | 6,089.72 |
| Beta | 0.51 |
| Outstanding shares (mil) | 25.48 |
| Enterprise Value (mil) | 6,116.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.94% |
| Cost of Debt | 5.50% |
| WACC | 5.84% |