What is the intrinsic value of 4627.T?

As of 2025-07-23, the Intrinsic Value of Natoco Co Ltd (4627.T) is 2,271.18 JPY. This 4627.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,406.00 JPY, the upside of Natoco Co Ltd is 61.50%.

The range of the Intrinsic Value is 2,100.79 - 2,537.95 JPY

Is 4627.T undervalued or overvalued?

Based on its market price of 1,406.00 JPY and our intrinsic valuation, Natoco Co Ltd (4627.T) is undervalued by 61.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,100.79 - 2,537.95	2,271.18	61.5%
DCF (Growth 10y)	2,283.05 - 2,796.20	2,484.00	76.7%
DCF (EBITDA 5y)	1,997.79 - 2,323.29	2,047.66	45.6%
DCF (EBITDA 10y)	2,167.53 - 2,539.44	2,252.75	60.2%
Fair Value	581.54 - 581.54	581.54	-58.64%
P/E	1,030.15 - 1,330.57	1,195.92	-14.9%
EV/EBITDA	1,788.28 - 2,231.06	1,891.70	34.5%
EPV	2,274.75 - 2,632.36	2,453.55	74.5%
DDM - Stable	830.54 - 1,673.55	1,252.05	-10.9%
DDM - Multi	1,138.12 - 1,774.26	1,385.85	-1.4%