As of 2025-07-08, the Intrinsic Value of Tokyo Printing Ink Mfg Co Ltd (4635.T) is 28,162.97 JPY. This 4635.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,160.00 JPY, the upside of Tokyo Printing Ink Mfg Co Ltd is 577.00%.
The range of the Intrinsic Value is 15,355.77 - 139,306.64 JPY
Based on its market price of 4,160.00 JPY and our intrinsic valuation, Tokyo Printing Ink Mfg Co Ltd (4635.T) is undervalued by 577.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,355.77 - 139,306.64 | 28,162.97 | 577.0% |
| DCF (Growth 10y) | 20,173.07 - 169,039.94 | 35,679.30 | 757.7% |
| DCF (EBITDA 5y) | 11,837.85 - 14,572.45 | 12,974.58 | 211.9% |
| DCF (EBITDA 10y) | 16,308.22 - 21,929.90 | 18,714.65 | 349.9% |
| Fair Value | 10,805.85 - 10,805.85 | 10,805.85 | 159.76% |
| P/E | 4,063.00 - 6,652.07 | 5,285.43 | 27.1% |
| EV/EBITDA | 4,215.85 - 6,304.92 | 4,819.78 | 15.9% |
| EPV | 1,033.56 - 2,451.81 | 1,742.68 | -58.1% |
| DDM - Stable | 3,652.10 - 23,776.16 | 13,714.14 | 229.7% |
| DDM - Multi | 12,816.81 - 67,058.82 | 21,752.56 | 422.9% |
| Market Cap (mil) | 11,356.80 |
| Beta | 0.66 |
| Outstanding shares (mil) | 2.73 |
| Enterprise Value (mil) | 14,580.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.25% |
| WACC | 6.14% |