What is the intrinsic value of 4973.T?

As of 2025-05-21, the Intrinsic Value of Japan Pure Chemical Co Ltd (4973.T) is 8,782.49 JPY. This 4973.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,040.00 JPY, the upside of Japan Pure Chemical Co Ltd is 188.90%.

The range of the Intrinsic Value is 5,351.22 - 53,472.69 JPY

Is 4973.T undervalued or overvalued?

Based on its market price of 3,040.00 JPY and our intrinsic valuation, Japan Pure Chemical Co Ltd (4973.T) is undervalued by 188.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5,351.22 - 53,472.69	8,782.49	188.9%
DCF (Growth 10y)	7,667.45 - 79,524.93	12,803.10	321.2%
DCF (EBITDA 5y)	2,511.30 - 2,748.61	2,627.09	-13.6%
DCF (EBITDA 10y)	3,563.93 - 4,016.96	3,780.56	24.4%
Fair Value	1,243.12 - 1,243.12	1,243.12	-59.11%
P/E	1,350.75 - 3,018.30	2,269.56	-25.3%
EV/EBITDA	1,481.83 - 1,606.27	1,536.03	-49.5%
EPV	2,855.19 - 3,377.92	3,116.56	2.5%
DDM - Stable	3,261.98 - 23,627.59	13,444.78	342.3%
DDM - Multi	3,898.89 - 21,602.69	6,569.41	116.1%