As of 2025-07-20, the Intrinsic Value of Mitsubishi Paper Mills Ltd (3864.T) is 9,654.76 JPY. This 3864.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 622.00 JPY, the upside of Mitsubishi Paper Mills Ltd is 1,452.20%.
The range of the Intrinsic Value is 4,647.40 - 75,134.81 JPY
Based on its market price of 622.00 JPY and our intrinsic valuation, Mitsubishi Paper Mills Ltd (3864.T) is undervalued by 1,452.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,647.40 - 75,134.81 | 9,654.76 | 1452.2% |
| DCF (Growth 10y) | 6,472.61 - 92,623.48 | 12,611.56 | 1927.6% |
| DCF (EBITDA 5y) | 1,664.86 - 2,427.88 | 2,090.64 | 236.1% |
| DCF (EBITDA 10y) | 3,024.33 - 4,205.47 | 3,649.94 | 486.8% |
| Fair Value | 2,427.36 - 2,427.36 | 2,427.36 | 290.25% |
| P/E | 1,092.75 - 1,333.09 | 1,227.23 | 97.3% |
| EV/EBITDA | 277.21 - 683.10 | 466.26 | -25.0% |
| EPV | 1,885.36 - 3,322.56 | 2,603.96 | 318.6% |
| DDM - Stable | 905.14 - 6,660.67 | 3,782.90 | 508.2% |
| DDM - Multi | 2,955.43 - 18,054.01 | 5,194.17 | 735.1% |
| Market Cap (mil) | 27,828.28 |
| Beta | 1.30 |
| Outstanding shares (mil) | 44.74 |
| Enterprise Value (mil) | 93,923.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.28% |
| Cost of Debt | 4.25% |
| WACC | 3.63% |