As of 2026-04-03, the Intrinsic Value of Koei Chemical Co Ltd (4367.T) is 1,236.97 JPY. This 4367.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,112.00 JPY, the upside of Koei Chemical Co Ltd is -41.40%.
The range of the Intrinsic Value is 379.59 - 4,729.81 JPY
Based on its market price of 2,112.00 JPY and our intrinsic valuation, Koei Chemical Co Ltd (4367.T) is overvalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 379.59 - 4,729.81 | 1,236.97 | -41.4% |
| DCF (Growth 10y) | 1,059.11 - 6,927.43 | 2,222.88 | 5.2% |
| DCF (EBITDA 5y) | 2,996.92 - 4,199.80 | 3,628.76 | 71.8% |
| DCF (EBITDA 10y) | 3,157.92 - 4,854.91 | 3,996.25 | 89.2% |
| Fair Value | -155.73 - -155.73 | -155.73 | -107.37% |
| P/E | (403.04) - 1,229.37 | 305.85 | -85.5% |
| EV/EBITDA | 2,025.13 - 3,637.83 | 2,644.97 | 25.2% |
| EPV | (3,695.78) - (4,698.62) | (4,197.20) | -298.7% |
| DDM - Stable | (297.62) - (950.94) | (624.28) | -129.6% |
| DDM - Multi | 1,880.45 - 4,687.87 | 2,686.29 | 27.2% |
| Market Cap (mil) | 10,348.80 |
| Beta | 0.39 |
| Outstanding shares (mil) | 4.90 |
| Enterprise Value (mil) | 16,842.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.14% |
| Cost of Debt | 5.50% |
| WACC | 6.53% |