3607.T
Kuraudia Holdings Co Ltd
Price:  
355.00 
JPY
Volume:  
5,400.00
Japan | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

3607.T Intrinsic Value

24.20 %
Upside

What is the intrinsic value of 3607.T?

As of 2025-07-10, the Intrinsic Value of Kuraudia Holdings Co Ltd (3607.T) is 440.98 JPY. This 3607.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 355.00 JPY, the upside of Kuraudia Holdings Co Ltd is 24.20%.

The range of the Intrinsic Value is 162.31 - 1,357.03 JPY

Is 3607.T undervalued or overvalued?

Based on its market price of 355.00 JPY and our intrinsic valuation, Kuraudia Holdings Co Ltd (3607.T) is undervalued by 24.20%.

355.00 JPY
Stock Price
440.98 JPY
Intrinsic Value
Intrinsic Value Details

3607.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 162.31 - 1,357.03 440.98 24.2%
DCF (Growth 10y) 265.26 - 1,559.80 569.30 60.4%
DCF (EBITDA 5y) 154.23 - 419.94 260.61 -26.6%
DCF (EBITDA 10y) 227.52 - 543.62 354.19 -0.2%
Fair Value -54.15 - -54.15 -54.15 -115.25%
P/E (124.97) - 662.96 195.02 -45.1%
EV/EBITDA (23.39) - 286.24 102.54 -71.1%
EPV 484.99 - 902.71 693.85 95.5%
DDM - Stable (77.61) - (233.45) (155.53) -143.8%
DDM - Multi 320.63 - 774.54 456.33 28.5%

3607.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,439.95
Beta 0.82
Outstanding shares (mil) 9.69
Enterprise Value (mil) 7,453.25
Market risk premium 6.13%
Cost of Equity 8.97%
Cost of Debt 5.32%
WACC 5.98%