As of 2025-07-08, the Intrinsic Value of Yuki Gosei Kogyo Co Ltd (4531.T) is 300.14 JPY. This 4531.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 264.00 JPY, the upside of Yuki Gosei Kogyo Co Ltd is 13.70%.
The range of the Intrinsic Value is 181.68 - 489.94 JPY
Based on its market price of 264.00 JPY and our intrinsic valuation, Yuki Gosei Kogyo Co Ltd (4531.T) is undervalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.68 - 489.94 | 300.14 | 13.7% |
| DCF (Growth 10y) | (25.57) - 99.56 | 23.32 | -91.2% |
| DCF (EBITDA 5y) | 337.28 - 415.92 | 373.25 | 41.4% |
| DCF (EBITDA 10y) | 290.11 - 404.42 | 342.63 | 29.8% |
| Fair Value | 1,019.57 - 1,019.57 | 1,019.57 | 286.20% |
| P/E | 396.41 - 500.81 | 449.12 | 70.1% |
| EV/EBITDA | 173.90 - 323.79 | 217.40 | -17.7% |
| EPV | (82.04) - (7.77) | (44.90) | -117.0% |
| DDM - Stable | 217.58 - 436.75 | 327.17 | 23.9% |
| DDM - Multi | 267.23 - 432.33 | 331.44 | 25.5% |
| Market Cap (mil) | 5,800.08 |
| Beta | 0.85 |
| Outstanding shares (mil) | 21.97 |
| Enterprise Value (mil) | 13,245.08 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.76% |
| Cost of Debt | 4.25% |
| WACC | 6.96% |