As of 2025-06-03, the Intrinsic Value of Maruyama MFG Co Inc (6316.T) is 12,728.93 JPY. This 6316.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,987.00 JPY, the upside of Maruyama MFG Co Inc is 540.60%.
The range of the Intrinsic Value is 8,029.17 - 29,310.02 JPY
Based on its market price of 1,987.00 JPY and our intrinsic valuation, Maruyama MFG Co Inc (6316.T) is undervalued by 540.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,029.17 - 29,310.02 | 12,728.93 | 540.6% |
| DCF (Growth 10y) | 10,827.54 - 36,302.10 | 16,482.09 | 729.5% |
| DCF (EBITDA 5y) | 4,464.54 - 5,930.34 | 5,158.19 | 159.6% |
| DCF (EBITDA 10y) | 6,637.94 - 8,713.69 | 7,602.49 | 282.6% |
| Fair Value | 2,176.94 - 2,176.94 | 2,176.94 | 9.56% |
| P/E | 802.85 - 2,001.14 | 1,391.36 | -30.0% |
| EV/EBITDA | 724.75 - 1,941.78 | 1,303.94 | -34.4% |
| EPV | 2,376.24 - 3,547.47 | 2,961.85 | 49.1% |
| DDM - Stable | 884.29 - 3,146.78 | 2,015.53 | 1.4% |
| DDM - Multi | 7,010.28 - 18,478.93 | 10,061.01 | 406.3% |
| Market Cap (mil) | 9,994.61 |
| Beta | 0.72 |
| Outstanding shares (mil) | 5.03 |
| Enterprise Value (mil) | 15,128.61 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.69% |
| Cost of Debt | 4.25% |
| WACC | 5.14% |