4461.T
DKS Co Ltd
Price:
3,830
JPY
Volume:
24,500
Japan | Chemicals
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
4461.T Intrinsic Value
-1.2 %
Upside
What is the intrinsic value of 4461.T?
As of 2025-07-08, the Intrinsic Value of DKS Co Ltd (4461.T) is 3,784.52 JPY. This 4461.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,830.00 JPY, the upside of DKS Co Ltd is -1.2%.
The range of the Intrinsic Value is 2,003.78 - 10,007.97 JPY.
Is 4461.T undervalued or overvalued?
Based on its market price of 3,830.00 JPY and our intrinsic valuation, DKS Co Ltd (4461.T) is overvalued by 1.2%.
3,830.00 JPY
Stock Price
3,784.52 JPY
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 2,003.78 - 10,007.97 | 3,784.52 | -1.2% | |
| DCF (Growth Exit 10Y) | 1,909.63 - 8,414.89 | 3,371.06 | -12.0% | |
| DCF (EBITDA Exit 5Y) | 2,483.58 - 2,912.23 | 2,665.73 | -30.4% | |
| DCF (EBITDA Exit 10Y) | 2,945.54 - 3,721.05 | 3,289.46 | -14.1% | |
| Peter Lynch Fair Value | 6,053.38 - 6,053.38 | 6,053.38 | 58.05% | |
| P/E Multiples | 2,276.07 - 3,673.15 | 2,935.40 | -23.4% | |
| EV/EBITDA Multiples | 1,650.8 - 2,878.21 | 2,320.99 | -39.4% | |
| Earnings Power Value | 1,853.59 - 2,785.44 | 2,319.51 | -39.4% | |
| Dividend Discount Model - Stable | 1,973.1 - 5,746.19 | 3,859.64 | 0.8% | |
| Dividend Discount Model - Multi Stages | 3,658.26 - 8,073.7 | 5,012.62 | 30.9% | |
| Market Cap (mil) | 40,904 |
| Beta | 1.42 |
| Outstanding shares (mil) | 11 |
| Enterprise Value (mil) | 55,502 |
| Market risk premium | 6.6% |
| Cost of Equity | 9.7% |
| Cost of Debt | 4.25% |
| WACC | 6.9% |