6277.T
Hosokawa Micron Corp
Price:  
5,130 
JPY
Volume:  
50,000
Japan | Machinery

6277.T Intrinsic Value

8.8 %
Upside

What is the intrinsic value of 6277.T?

As of 2025-07-08, the Intrinsic Value of Hosokawa Micron Corp (6277.T) is 5,582.84 JPY. This 6277.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,130.00 JPY, the upside of Hosokawa Micron Corp is 8.8%.

The range of the Intrinsic Value is 4,380.64 - 9,293.55 JPY.

Is 6277.T undervalued or overvalued?

Based on its market price of 5,130.00 JPY and our intrinsic valuation, Hosokawa Micron Corp (6277.T) is undervalued by 8.8%.

5,130.00 JPY
Stock Price
5,582.84 JPY
Intrinsic Value
Intrinsic Value Details

6277.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 4,380.64 - 9,293.55 5,582.84 8.8%
DCF (Growth Exit 10Y) 5,048.6 - 10,844.6 6,476.48 26.2%
DCF (EBITDA Exit 5Y) 5,136.96 - 5,960.96 5,566.78 8.5%
DCF (EBITDA Exit 10Y) 5,724.51 - 7,056.45 6,375.68 24.3%
Peter Lynch Fair Value 3,612.32 - 3,612.32 3,612.32 -29.58%
P/E Multiples 4,014 - 4,697.8 4,173.81 -18.6%
EV/EBITDA Multiples 4,828.02 - 5,870.28 5,148.48 0.4%
Earnings Power Value 4,411.65 - 5,515.19 4,963.42 -3.2%
Dividend Discount Model - Stable 3,827.4 - 14,990 9,408.71 83.4%
Dividend Discount Model - Multi Stages 4,741.79 - 14,082.48 7,052.64 37.5%

6277.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil)80,695
Beta1.37
Outstanding shares (mil)16
Enterprise Value (mil)53,859
Market risk premium6.6%
Cost of Equity7.5%
Cost of Debt4.25%
WACC7.4%