What is the intrinsic value of 6282.T?

As of 2025-06-02, the Intrinsic Value of Oiles Corp (6282.T) is 2,612.17 JPY. This 6282.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,098.00 JPY, the upside of Oiles Corp is 24.50%.

The range of the Intrinsic Value is 2,087.75 - 3,878.59 JPY

Is 6282.T undervalued or overvalued?

Based on its market price of 2,098.00 JPY and our intrinsic valuation, Oiles Corp (6282.T) is undervalued by 24.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,087.75 - 3,878.59	2,612.17	24.5%
DCF (Growth 10y)	2,538.62 - 4,818.79	3,210.36	53.0%
DCF (EBITDA 5y)	2,271.56 - 2,496.82	2,385.75	13.7%
DCF (EBITDA 10y)	2,536.21 - 2,956.38	2,738.40	30.5%
Fair Value	3,372.85 - 3,372.85	3,372.85	60.76%
P/E	2,095.18 - 2,462.97	2,268.16	8.1%
EV/EBITDA	2,069.09 - 2,411.43	2,164.86	3.2%
EPV	2,426.78 - 3,097.54	2,762.16	31.7%
DDM - Stable	1,749.87 - 5,410.20	3,580.03	70.6%
DDM - Multi	2,303.98 - 5,384.65	3,210.15	53.0%