As of 2025-07-23, the Intrinsic Value of Miyakoshi Holdings Inc (6620.T) is 653.95 JPY. This 6620.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,342.00 JPY, the upside of Miyakoshi Holdings Inc is -51.30%.
The range of the Intrinsic Value is 531.59 - 1,115.50 JPY
Based on its market price of 1,342.00 JPY and our intrinsic valuation, Miyakoshi Holdings Inc (6620.T) is overvalued by 51.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 531.59 - 1,115.50 | 653.95 | -51.3% |
| DCF (Growth 10y) | 532.94 - 1,046.61 | 641.06 | -52.2% |
| DCF (EBITDA 5y) | 464.11 - 574.70 | 514.60 | -61.7% |
| DCF (EBITDA 10y) | 480.13 - 585.74 | 527.58 | -60.7% |
| Fair Value | 45.74 - 45.74 | 45.74 | -96.59% |
| P/E | 160.27 - 356.08 | 223.16 | -83.4% |
| EV/EBITDA | 389.10 - 462.95 | 431.80 | -67.8% |
| EPV | 434.42 - 461.71 | 448.07 | -66.6% |
| DDM - Stable | 98.94 - 361.87 | 230.41 | -82.8% |
| DDM - Multi | 187.93 - 542.35 | 280.11 | -79.1% |
| Market Cap (mil) | 53,693.42 |
| Beta | 1.61 |
| Outstanding shares (mil) | 40.01 |
| Enterprise Value (mil) | 41,849.42 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.37% |
| Cost of Debt | 5.00% |
| WACC | 5.58% |