What is the intrinsic value of 6164.T?

As of 2025-07-07, the Intrinsic Value of Taiyo Koki Co Ltd (6164.T) is 2,789.78 JPY. This 6164.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,873.00 JPY, the upside of Taiyo Koki Co Ltd is 48.90%.

The range of the Intrinsic Value is 2,005.73 - 4,766.85 JPY

Is 6164.T undervalued or overvalued?

Based on its market price of 1,873.00 JPY and our intrinsic valuation, Taiyo Koki Co Ltd (6164.T) is undervalued by 48.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,005.73 - 4,766.85	2,789.78	48.9%
DCF (Growth 10y)	2,490.47 - 5,550.60	3,363.67	79.6%
DCF (EBITDA 5y)	857.92 - 1,509.54	1,128.73	-39.7%
DCF (EBITDA 10y)	1,330.69 - 2,065.19	1,632.92	-12.8%
Fair Value	234.90 - 234.90	234.90	-87.46%
P/E	511.14 - 848.75	661.87	-64.7%
EV/EBITDA	198.97 - 1,010.05	477.41	-74.5%
EPV	552.58 - 681.21	616.89	-67.1%
DDM - Stable	392.69 - 1,111.26	751.98	-59.9%
DDM - Multi	1,582.48 - 3,222.01	2,096.54	11.9%