As of 2025-07-07, the Intrinsic Value of Kitac Corp (4707.T) is 460.17 JPY. This 4707.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351.00 JPY, the upside of Kitac Corp is 31.10%.
The range of the Intrinsic Value is 305.03 - 729.44 JPY
Based on its market price of 351.00 JPY and our intrinsic valuation, Kitac Corp (4707.T) is undervalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 305.03 - 729.44 | 460.17 | 31.1% |
| DCF (Growth 10y) | 417.16 - 885.20 | 588.85 | 67.8% |
| DCF (EBITDA 5y) | (40.63) - 301.60 | 131.58 | -62.5% |
| DCF (EBITDA 10y) | 96.70 - 461.20 | 274.05 | -21.9% |
| Fair Value | 1,458.54 - 1,458.54 | 1,458.54 | 315.54% |
| P/E | 501.74 - 728.10 | 630.77 | 79.7% |
| EV/EBITDA | (173.57) - 351.06 | 169.05 | -51.8% |
| EPV | 30.98 - 136.30 | 83.64 | -76.2% |
| DDM - Stable | 470.73 - 1,014.09 | 742.41 | 111.5% |
| DDM - Multi | 447.27 - 767.38 | 566.73 | 61.5% |
| Market Cap (mil) | 2,095.47 |
| Beta | 0.62 |
| Outstanding shares (mil) | 5.97 |
| Enterprise Value (mil) | 4,011.51 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.93% |
| Cost of Debt | 4.25% |
| WACC | 5.53% |