As of 2025-07-08, the Intrinsic Value of Hosoya Pyro-Engineering Co Ltd (4274.T) is 871.76 JPY. This 4274.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,001.00 JPY, the upside of Hosoya Pyro-Engineering Co Ltd is -12.90%.
The range of the Intrinsic Value is 647.01 - 1,435.93 JPY
Based on its market price of 1,001.00 JPY and our intrinsic valuation, Hosoya Pyro-Engineering Co Ltd (4274.T) is overvalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 647.01 - 1,435.93 | 871.76 | -12.9% |
| DCF (Growth 10y) | 749.21 - 1,599.26 | 993.33 | -0.8% |
| DCF (EBITDA 5y) | 337.27 - 568.26 | 397.00 | -60.3% |
| DCF (EBITDA 10y) | 470.73 - 730.45 | 543.24 | -45.7% |
| Fair Value | 890.63 - 890.63 | 890.63 | -11.03% |
| P/E | 512.52 - 784.31 | 603.68 | -39.7% |
| EV/EBITDA | 149.58 - 370.06 | 198.08 | -80.2% |
| EPV | 478.64 - 657.83 | 568.24 | -43.2% |
| DDM - Stable | 483.48 - 1,488.90 | 986.19 | -1.5% |
| DDM - Multi | 592.35 - 1,416.65 | 835.24 | -16.6% |
| Market Cap (mil) | 4,034.03 |
| Beta | 1.00 |
| Outstanding shares (mil) | 4.03 |
| Enterprise Value (mil) | 3,943.69 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.60% |
| Cost of Debt | 4.25% |
| WACC | 6.97% |