What is the intrinsic value of 4187.T?

As of 2025-07-08, the Intrinsic Value of Osaka Organic Chemical Industry Ltd (4187.T) is 2,293.36 JPY. This 4187.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,479.00 JPY, the upside of Osaka Organic Chemical Industry Ltd is -7.50%.

The range of the Intrinsic Value is 1,678.93 - 4,083.59 JPY

Is 4187.T undervalued or overvalued?

Based on its market price of 2,479.00 JPY and our intrinsic valuation, Osaka Organic Chemical Industry Ltd (4187.T) is overvalued by 7.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,678.93 - 4,083.59	2,293.36	-7.5%
DCF (Growth 10y)	2,208.28 - 5,378.00	3,023.42	22.0%
DCF (EBITDA 5y)	2,259.77 - 2,610.61	2,402.30	-3.1%
DCF (EBITDA 10y)	2,463.00 - 3,041.57	2,708.98	9.3%
Fair Value	1,895.12 - 1,895.12	1,895.12	-23.55%
P/E	1,805.09 - 2,145.42	1,891.25	-23.7%
EV/EBITDA	1,967.46 - 2,556.07	2,242.74	-9.5%
EPV	1,521.59 - 1,986.40	1,754.00	-29.2%
DDM - Stable	1,987.87 - 7,187.42	4,587.64	85.1%
DDM - Multi	2,495.54 - 6,870.14	3,644.21	47.0%