What is the intrinsic value of 6250.T?

As of 2025-07-08, the Intrinsic Value of Yamabiko Corp (6250.T) is 3,508.27 JPY. This 6250.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,167.00 JPY, the upside of Yamabiko Corp is 61.90%.

The range of the Intrinsic Value is 2,621.08 - 5,365.57 JPY

Is 6250.T undervalued or overvalued?

Based on its market price of 2,167.00 JPY and our intrinsic valuation, Yamabiko Corp (6250.T) is undervalued by 61.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,621.08 - 5,365.57	3,508.27	61.9%
DCF (Growth 10y)	3,278.31 - 6,808.53	4,421.02	104.0%
DCF (EBITDA 5y)	3,231.70 - 4,422.45	3,754.45	73.3%
DCF (EBITDA 10y)	3,517.97 - 5,320.41	4,282.76	97.6%
Fair Value	7,604.27 - 7,604.27	7,604.27	250.91%
P/E	2,512.46 - 2,906.84	2,766.15	27.6%
EV/EBITDA	2,557.70 - 3,476.28	2,963.81	36.8%
EPV	2,066.03 - 3,749.75	2,907.89	34.2%
DDM - Stable	1,777.09 - 4,834.85	3,305.96	52.6%
DDM - Multi	2,669.49 - 5,926.32	3,708.46	71.1%