As of 2025-07-18, the Intrinsic Value of Cookbiz Co Ltd (6558.T) is 442.41 JPY. This 6558.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 605.00 JPY, the upside of Cookbiz Co Ltd is -26.90%.
The range of the Intrinsic Value is 335.18 - 762.56 JPY
Based on its market price of 605.00 JPY and our intrinsic valuation, Cookbiz Co Ltd (6558.T) is overvalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 335.18 - 762.56 | 442.41 | -26.9% |
| DCF (Growth 10y) | 420.55 - 1,007.38 | 568.50 | -6.0% |
| DCF (EBITDA 5y) | 398.49 - 580.09 | 450.54 | -25.5% |
| DCF (EBITDA 10y) | 440.69 - 678.93 | 515.11 | -14.9% |
| Fair Value | -302.58 - -302.58 | -302.58 | -150.01% |
| P/E | (691.09) - 402.25 | (199.75) | -133.0% |
| EV/EBITDA | 114.32 - 623.26 | 328.72 | -45.7% |
| EPV | 767.96 - 1,180.19 | 974.08 | 61.0% |
| DDM - Stable | (394.23) - (1,178.31) | (786.27) | -230.0% |
| DDM - Multi | 195.80 - 479.24 | 280.82 | -53.6% |
| Market Cap (mil) | 1,694.00 |
| Beta | 0.86 |
| Outstanding shares (mil) | 2.80 |
| Enterprise Value (mil) | 1,470.31 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.68% |
| Cost of Debt | 5.50% |
| WACC | 7.47% |