What is the intrinsic value of 4611.T?

As of 2025-07-20, the Intrinsic Value of Dai Nippon Toryo Co Ltd (4611.T) is 2,684.28 JPY. This 4611.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,205.00 JPY, the upside of Dai Nippon Toryo Co Ltd is 122.80%.

The range of the Intrinsic Value is 2,259.32 - 3,344.03 JPY

Is 4611.T undervalued or overvalued?

Based on its market price of 1,205.00 JPY and our intrinsic valuation, Dai Nippon Toryo Co Ltd (4611.T) is undervalued by 122.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,259.32 - 3,344.03	2,684.28	122.8%
DCF (Growth 10y)	2,401.13 - 3,468.01	2,821.53	134.2%
DCF (EBITDA 5y)	2,082.41 - 2,673.31	2,358.30	95.7%
DCF (EBITDA 10y)	2,286.69 - 2,955.32	2,591.40	115.1%
Fair Value	7,940.93 - 7,940.93	7,940.93	559.00%
P/E	2,877.37 - 3,919.64	3,363.33	179.1%
EV/EBITDA	949.71 - 1,615.56	1,321.04	9.6%
EPV	842.90 - 1,112.46	977.68	-18.9%
DDM - Stable	2,024.27 - 4,021.75	3,023.01	150.9%
DDM - Multi	1,945.20 - 3,116.72	2,404.14	99.5%