As of 2025-07-08, the Intrinsic Value of Taoka Chemical Co Ltd (4113.T) is 1,531.62 JPY. This 4113.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,224.00 JPY, the upside of Taoka Chemical Co Ltd is 25.10%.
The range of the Intrinsic Value is 978.30 - 3,450.98 JPY
Based on its market price of 1,224.00 JPY and our intrinsic valuation, Taoka Chemical Co Ltd (4113.T) is undervalued by 25.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 978.30 - 3,450.98 | 1,531.62 | 25.1% |
| DCF (Growth 10y) | 885.29 - 2,763.20 | 1,310.68 | 7.1% |
| DCF (EBITDA 5y) | 1,290.44 - 1,493.25 | 1,383.38 | 13.0% |
| DCF (EBITDA 10y) | 1,328.88 - 1,673.63 | 1,485.98 | 21.4% |
| Fair Value | 2,558.88 - 2,558.88 | 2,558.88 | 109.06% |
| P/E | 994.89 - 1,256.91 | 1,096.19 | -10.4% |
| EV/EBITDA | 1,185.18 - 1,506.52 | 1,270.26 | 3.8% |
| EPV | 61.13 - 92.46 | 76.80 | -93.7% |
| DDM - Stable | 1,084.27 - 4,490.93 | 2,787.60 | 127.7% |
| DDM - Multi | 1,317.53 - 4,222.76 | 2,006.06 | 63.9% |
| Market Cap (mil) | 17,674.56 |
| Beta | 1.10 |
| Outstanding shares (mil) | 14.44 |
| Enterprise Value (mil) | 17,982.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.25% |
| WACC | 7.46% |