What is the intrinsic value of 4246.T?

As of 2025-07-06, the Intrinsic Value of DaikyoNishikawa Corp (4246.T) is 1,282.96 JPY. This 4246.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 663.00 JPY, the upside of DaikyoNishikawa Corp is 93.50%.

The range of the Intrinsic Value is 1,076.49 - 1,600.32 JPY

Is 4246.T undervalued or overvalued?

Based on its market price of 663.00 JPY and our intrinsic valuation, DaikyoNishikawa Corp (4246.T) is undervalued by 93.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,076.49 - 1,600.32	1,282.96	93.5%
DCF (Growth 10y)	1,359.60 - 2,008.82	1,616.29	143.8%
DCF (EBITDA 5y)	786.87 - 1,067.07	936.35	41.2%
DCF (EBITDA 10y)	1,037.97 - 1,377.60	1,210.04	82.5%
Fair Value	2,198.58 - 2,198.58	2,198.58	231.61%
P/E	663.93 - 752.79	695.01	4.8%
EV/EBITDA	628.25 - 895.22	835.10	26.0%
EPV	892.19 - 1,133.37	1,012.78	52.8%
DDM - Stable	587.11 - 1,149.32	868.22	31.0%
DDM - Multi	733.45 - 1,117.75	885.70	33.6%