As of 2025-06-01, the Intrinsic Value of Kikukawa Enterprise Inc (6346.T) is 50,370.91 JPY. This 6346.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,580.00 JPY, the upside of Kikukawa Enterprise Inc is 802.70%.
The range of the Intrinsic Value is 41,255.17 - 66,668.58 JPY
Based on its market price of 5,580.00 JPY and our intrinsic valuation, Kikukawa Enterprise Inc (6346.T) is undervalued by 802.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41,255.17 - 66,668.58 | 50,370.91 | 802.7% |
| DCF (Growth 10y) | 45,092.82 - 71,719.84 | 54,689.02 | 880.1% |
| DCF (EBITDA 5y) | 26,510.92 - 29,792.75 | 28,472.27 | 410.3% |
| DCF (EBITDA 10y) | 33,117.92 - 38,459.22 | 35,950.62 | 544.3% |
| Fair Value | 14,088.77 - 14,088.77 | 14,088.77 | 152.49% |
| P/E | 5,736.95 - 26,567.84 | 15,490.38 | 177.6% |
| EV/EBITDA | 9,148.44 - 20,906.95 | 14,210.83 | 154.7% |
| EPV | 19,049.96 - 24,835.03 | 21,942.50 | 293.2% |
| DDM - Stable | 3,435.34 - 8,037.84 | 5,736.59 | 2.8% |
| DDM - Multi | 17,250.29 - 32,364.59 | 22,589.62 | 304.8% |
| Market Cap (mil) | 7,365.60 |
| Beta | 0.13 |
| Outstanding shares (mil) | 1.32 |
| Enterprise Value (mil) | -391.92 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.40% |
| Cost of Debt | 4.25% |
| WACC | 6.22% |