As of 2025-05-18, the Intrinsic Value of Koken Boring Machine Co Ltd (6297.T) is 430.61 JPY. This 6297.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 500.00 JPY, the upside of Koken Boring Machine Co Ltd is -13.90%.
The range of the Intrinsic Value is 95.47 - 1,921.90 JPY
Based on its market price of 500.00 JPY and our intrinsic valuation, Koken Boring Machine Co Ltd (6297.T) is overvalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.47 - 1,921.90 | 430.61 | -13.9% |
| DCF (Growth 10y) | 1,529.29 - 8,016.86 | 2,722.05 | 444.4% |
| DCF (EBITDA 5y) | 416.48 - 1,017.79 | 781.87 | 56.4% |
| DCF (EBITDA 10y) | 910.75 - 1,771.43 | 1,415.28 | 183.1% |
| Fair Value | 732.63 - 732.63 | 732.63 | 46.53% |
| P/E | 291.30 - 503.26 | 405.10 | -19.0% |
| EV/EBITDA | (92.81) - 539.53 | 240.66 | -51.9% |
| EPV | (1,262.84) - (1,435.19) | (1,349.02) | -369.8% |
| DDM - Stable | 289.14 - 936.11 | 612.63 | 22.5% |
| DDM - Multi | 1,360.70 - 3,322.70 | 1,919.18 | 283.8% |
| Market Cap (mil) | 4,485.00 |
| Beta | 0.81 |
| Outstanding shares (mil) | 8.97 |
| Enterprise Value (mil) | 7,949.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.25% |
| WACC | 5.33% |