As of 2025-07-08, the Intrinsic Value of Miyairi Valve MFG Co Ltd (6495.T) is 94.68 JPY. This 6495.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.00 JPY, the upside of Miyairi Valve MFG Co Ltd is -13.90%.
The range of the Intrinsic Value is 48.70 - 230.37 JPY
Based on its market price of 110.00 JPY and our intrinsic valuation, Miyairi Valve MFG Co Ltd (6495.T) is overvalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.70 - 230.37 | 94.68 | -13.9% |
| DCF (Growth 10y) | 70.70 - 274.73 | 122.62 | 11.5% |
| DCF (EBITDA 5y) | 22.87 - 32.60 | 27.33 | -75.2% |
| DCF (EBITDA 10y) | 53.45 - 73.03 | 62.45 | -43.2% |
| Fair Value | -38.31 - -38.31 | -38.31 | -134.82% |
| P/E | (16.24) - 16.24 | (2.41) | -102.2% |
| EV/EBITDA | (12.68) - (6.30) | (8.76) | -108.0% |
| EPV | 6.81 - 23.25 | 15.03 | -86.3% |
| DDM - Stable | (15.23) - (52.38) | (33.80) | -130.7% |
| DDM - Multi | 80.72 - 221.06 | 118.91 | 8.1% |
| Market Cap (mil) | 5,373.50 |
| Beta | 0.75 |
| Outstanding shares (mil) | 48.85 |
| Enterprise Value (mil) | 7,475.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.84% |
| Cost of Debt | 4.25% |
| WACC | 5.64% |