What is the intrinsic value of 6137.T?

As of 2025-07-08, the Intrinsic Value of Koike Sanso Kogyo Co Ltd (6137.T) is 2,776.58 JPY. This 6137.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,316.00 JPY, the upside of Koike Sanso Kogyo Co Ltd is 111.00%.

The range of the Intrinsic Value is 2,317.01 - 3,564.25 JPY

Is 6137.T undervalued or overvalued?

Based on its market price of 1,316.00 JPY and our intrinsic valuation, Koike Sanso Kogyo Co Ltd (6137.T) is undervalued by 111.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,317.01 - 3,564.25	2,776.58	111.0%
DCF (Growth 10y)	2,515.80 - 3,820.86	2,999.60	127.9%
DCF (EBITDA 5y)	1,999.48 - 2,554.80	2,261.23	71.8%
DCF (EBITDA 10y)	2,350.71 - 3,093.47	2,686.88	104.2%
Fair Value	4,017.03 - 4,017.03	4,017.03	205.25%
P/E	1,413.99 - 1,679.61	1,570.10	19.3%
EV/EBITDA	1,662.48 - 2,223.10	1,881.66	43.0%
EPV	2,144.51 - 2,920.26	2,532.38	92.4%
DDM - Stable	1,021.18 - 2,254.59	1,637.89	24.5%
DDM - Multi	1,464.30 - 2,601.68	1,881.46	43.0%