What is the intrinsic value of 5352.T?

As of 2025-05-16, the Intrinsic Value of Krosaki Harima Corp (5352.T) is 3,667.77 JPY. This 5352.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,546.00 JPY, the upside of Krosaki Harima Corp is 44.10%.

The range of the Intrinsic Value is 2,824.67 - 5,056.51 JPY

Is 5352.T undervalued or overvalued?

Based on its market price of 2,546.00 JPY and our intrinsic valuation, Krosaki Harima Corp (5352.T) is undervalued by 44.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,824.67 - 5,056.51	3,667.77	44.1%
DCF (Growth 10y)	3,397.83 - 5,760.99	4,294.08	68.7%
DCF (EBITDA 5y)	1,742.47 - 2,260.22	2,005.32	-21.2%
DCF (EBITDA 10y)	2,359.00 - 3,014.10	2,680.24	5.3%
Fair Value	5,093.59 - 5,093.59	5,093.59	100.06%
P/E	2,693.93 - 3,285.93	2,925.58	14.9%
EV/EBITDA	1,140.25 - 1,645.35	1,390.47	-45.4%
EPV	1,909.10 - 2,673.68	2,291.39	-10.0%
DDM - Stable	3,047.20 - 6,325.48	4,686.34	84.1%
DDM - Multi	4,376.05 - 7,040.85	5,395.20	111.9%