What is the intrinsic value of 6338.T?

As of 2025-06-03, the Intrinsic Value of Takatori Corp (6338.T) is 2,947.27 JPY. This 6338.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,529.00 JPY, the upside of Takatori Corp is 92.80%.

The range of the Intrinsic Value is 2,533.72 - 3,628.06 JPY

Is 6338.T undervalued or overvalued?

Based on its market price of 1,529.00 JPY and our intrinsic valuation, Takatori Corp (6338.T) is undervalued by 92.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,533.72 - 3,628.06	2,947.27	92.8%
DCF (Growth 10y)	2,966.44 - 4,266.16	3,459.23	126.2%
DCF (EBITDA 5y)	1,880.11 - 2,008.54	1,939.12	26.8%
DCF (EBITDA 10y)	2,347.37 - 2,599.35	2,464.13	61.2%
Fair Value	4,940.27 - 4,940.27	4,940.27	223.10%
P/E	995.50 - 1,999.83	1,493.38	-2.3%
EV/EBITDA	1,030.30 - 1,660.91	1,339.04	-12.4%
EPV	4,528.07 - 5,959.31	5,243.70	242.9%
DDM - Stable	1,570.38 - 3,315.41	2,442.90	59.8%
DDM - Multi	1,300.32 - 2,162.54	1,626.34	6.4%