As of 2025-05-19, the Intrinsic Value of Chemipro Kasei Kaisha Ltd (4960.T) is 1,603.45 JPY. This 4960.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.00 JPY, the upside of Chemipro Kasei Kaisha Ltd is 470.60%.
The range of the Intrinsic Value is 757.17 - 13,568.85 JPY
Based on its market price of 281.00 JPY and our intrinsic valuation, Chemipro Kasei Kaisha Ltd (4960.T) is undervalued by 470.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 757.17 - 13,568.85 | 1,603.45 | 470.6% |
| DCF (Growth 10y) | 875.82 - 14,301.22 | 1,766.22 | 528.5% |
| DCF (EBITDA 5y) | 207.64 - 254.28 | 229.04 | -18.5% |
| DCF (EBITDA 10y) | 350.26 - 450.14 | 396.56 | 41.1% |
| Fair Value | 179.72 - 179.72 | 179.72 | -36.04% |
| P/E | 86.00 - 197.92 | 137.66 | -51.0% |
| EV/EBITDA | (11.46) - 20.71 | 6.31 | -97.8% |
| EPV | 297.11 - 529.23 | 413.17 | 47.0% |
| DDM - Stable | 74.12 - 406.54 | 240.33 | -14.5% |
| DDM - Multi | 400.63 - 1,758.00 | 658.10 | 134.2% |
| Market Cap (mil) | 4,670.22 |
| Beta | 0.36 |
| Outstanding shares (mil) | 16.62 |
| Enterprise Value (mil) | 8,068.81 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.68% |
| Cost of Debt | 4.25% |
| WACC | 5.08% |