What is the intrinsic value of 6484.T?

As of 2025-05-17, the Intrinsic Value of KVK Corp (6484.T) is 3,501.80 JPY. This 6484.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,917.00 JPY, the upside of KVK Corp is 82.70%.

The range of the Intrinsic Value is 2,805.54 - 4,902.56 JPY

Is 6484.T undervalued or overvalued?

Based on its market price of 1,917.00 JPY and our intrinsic valuation, KVK Corp (6484.T) is undervalued by 82.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,805.54 - 4,902.56	3,501.80	82.7%
DCF (Growth 10y)	2,897.80 - 4,916.78	3,572.88	86.4%
DCF (EBITDA 5y)	2,187.67 - 2,655.89	2,478.13	29.3%
DCF (EBITDA 10y)	2,526.99 - 3,202.05	2,886.95	50.6%
Fair Value	5,705.59 - 5,705.59	5,705.59	197.63%
P/E	1,897.24 - 4,318.25	2,758.16	43.9%
EV/EBITDA	1,596.92 - 2,043.23	1,854.77	-3.2%
EPV	1,784.25 - 2,604.31	2,194.28	14.5%
DDM - Stable	2,141.01 - 5,348.75	3,744.88	95.4%
DDM - Multi	2,323.13 - 4,597.82	3,094.66	61.4%