As of 2025-07-07, the Intrinsic Value of Daio Paper Corp (3880.T) is 4,911.20 JPY. This 3880.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 824.00 JPY, the upside of Daio Paper Corp is 496.00%.
The range of the Intrinsic Value is 1,688.04 - 60,550.77 JPY
Based on its market price of 824.00 JPY and our intrinsic valuation, Daio Paper Corp (3880.T) is undervalued by 496.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,688.04 - 60,550.77 | 4,911.20 | 496.0% |
| DCF (Growth 10y) | 2,729.18 - 73,241.41 | 6,609.08 | 702.1% |
| DCF (EBITDA 5y) | 1,836.95 - 2,794.66 | 2,308.38 | 180.1% |
| DCF (EBITDA 10y) | 2,686.34 - 4,282.50 | 3,439.17 | 317.4% |
| Fair Value | -560.76 - -560.76 | -560.76 | -168.05% |
| P/E | (275.90) - 798.91 | 250.32 | -69.6% |
| EV/EBITDA | 282.40 - 942.50 | 635.26 | -22.9% |
| EPV | (2,341.06) - (2,574.12) | (2,457.59) | -398.3% |
| DDM - Stable | (196.52) - (1,216.63) | (706.58) | -185.7% |
| DDM - Multi | 1,994.12 - 10,103.90 | 3,385.37 | 310.8% |
| Market Cap (mil) | 139,264.23 |
| Beta | 0.68 |
| Outstanding shares (mil) | 169.01 |
| Enterprise Value (mil) | 482,921.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.71% |
| Cost of Debt | 5.32% |
| WACC | 4.17% |