As of 2025-07-08, the Intrinsic Value of Fujikura Kasei Co Ltd (4620.T) is 1,668.81 JPY. This 4620.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 546.00 JPY, the upside of Fujikura Kasei Co Ltd is 205.60%.
The range of the Intrinsic Value is 1,110.20 - 5,576.29 JPY
Based on its market price of 546.00 JPY and our intrinsic valuation, Fujikura Kasei Co Ltd (4620.T) is undervalued by 205.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,110.20 - 5,576.29 | 1,668.81 | 205.6% |
| DCF (Growth 10y) | 1,612.27 - 8,578.82 | 2,487.67 | 355.6% |
| DCF (EBITDA 5y) | 959.84 - 1,114.11 | 1,024.58 | 87.7% |
| DCF (EBITDA 10y) | 1,249.45 - 1,515.25 | 1,363.07 | 149.6% |
| Fair Value | 413.94 - 413.94 | 413.94 | -24.19% |
| P/E | 152.00 - 327.97 | 225.85 | -58.6% |
| EV/EBITDA | 628.12 - 762.55 | 688.75 | 26.1% |
| EPV | 813.17 - 986.55 | 899.86 | 64.8% |
| DDM - Stable | 228.55 - 1,496.25 | 862.40 | 57.9% |
| DDM - Multi | 1,546.06 - 7,292.05 | 2,491.92 | 356.4% |
| Market Cap (mil) | 16,844.10 |
| Beta | 0.72 |
| Outstanding shares (mil) | 30.85 |
| Enterprise Value (mil) | 5,868.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.03% |
| Cost of Debt | 4.25% |
| WACC | 5.50% |