As of 2025-07-07, the Intrinsic Value of Kawamoto Corp (3604.T) is 1,328.97 JPY. This 3604.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,198.00 JPY, the upside of Kawamoto Corp is 10.90%.
The range of the Intrinsic Value is 589.08 - 4,184.33 JPY
Based on its market price of 1,198.00 JPY and our intrinsic valuation, Kawamoto Corp (3604.T) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 589.08 - 4,184.33 | 1,328.97 | 10.9% |
| DCF (Growth 10y) | 678.29 - 4,148.67 | 1,395.52 | 16.5% |
| DCF (EBITDA 5y) | 175.44 - 561.68 | 451.61 | -62.3% |
| DCF (EBITDA 10y) | 302.32 - 720.86 | 580.69 | -51.5% |
| Fair Value | 2,444.29 - 2,444.29 | 2,444.29 | 104.03% |
| P/E | 1,140.02 - 1,398.13 | 1,226.30 | 2.4% |
| EV/EBITDA | 186.22 - 778.66 | 625.74 | -47.8% |
| EPV | 563.34 - 954.08 | 758.71 | -36.7% |
| DDM - Stable | 1,108.25 - 4,092.48 | 2,600.37 | 117.1% |
| DDM - Multi | 1,317.37 - 3,738.62 | 1,943.10 | 62.2% |
| Market Cap (mil) | 7,188.00 |
| Beta | 0.65 |
| Outstanding shares (mil) | 6.00 |
| Enterprise Value (mil) | 11,572.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.16% |
| Cost of Debt | 4.25% |
| WACC | 4.76% |