As of 2025-07-08, the Intrinsic Value of Kokopelli Inc (4167.T) is 485.27 JPY. This 4167.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 468.00 JPY, the upside of Kokopelli Inc is 3.70%.
The range of the Intrinsic Value is 402.82 - 667.51 JPY
Based on its market price of 468.00 JPY and our intrinsic valuation, Kokopelli Inc (4167.T) is undervalued by 3.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 402.82 - 667.51 | 485.27 | 3.7% |
| DCF (Growth 10y) | 438.35 - 713.62 | 525.01 | 12.2% |
| DCF (EBITDA 5y) | 500.80 - 659.70 | 572.32 | 22.3% |
| DCF (EBITDA 10y) | 523.97 - 719.91 | 609.22 | 30.2% |
| Fair Value | 397.34 - 397.34 | 397.34 | -15.10% |
| P/E | 289.90 - 419.18 | 346.91 | -25.9% |
| EV/EBITDA | 494.36 - 675.99 | 570.19 | 21.8% |
| EPV | 167.86 - 173.62 | 170.74 | -63.5% |
| DDM - Stable | 120.71 - 340.13 | 230.42 | -50.8% |
| DDM - Multi | 187.79 - 426.23 | 262.41 | -43.9% |
| Market Cap (mil) | 3,706.56 |
| Beta | 1.66 |
| Outstanding shares (mil) | 7.92 |
| Enterprise Value (mil) | 2,488.14 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 8.44% |