What is the intrinsic value of 5009.T?

As of 2025-07-06, the Intrinsic Value of Fuji Kosan Co Ltd (5009.T) is 1,717.00 JPY. This 5009.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,200.00 JPY, the upside of Fuji Kosan Co Ltd is 43.10%.

The range of the Intrinsic Value is 1,441.20 - 2,212.42 JPY

Is 5009.T undervalued or overvalued?

Based on its market price of 1,200.00 JPY and our intrinsic valuation, Fuji Kosan Co Ltd (5009.T) is undervalued by 43.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,441.20 - 2,212.42	1,717.00	43.1%
DCF (Growth 10y)	1,706.77 - 2,648.55	2,044.78	70.4%
DCF (EBITDA 5y)	1,773.29 - 2,395.39	2,061.31	71.8%
DCF (EBITDA 10y)	1,950.33 - 2,710.30	2,291.84	91.0%
Fair Value	2,053.78 - 2,053.78	2,053.78	71.15%
P/E	1,043.28 - 1,202.69	1,127.80	-6.0%
EV/EBITDA	1,631.76 - 2,131.44	1,834.21	52.9%
EPV	865.15 - 1,053.30	959.22	-20.1%
DDM - Stable	747.46 - 1,731.16	1,239.31	3.3%
DDM - Multi	1,161.71 - 2,008.12	1,464.37	22.0%