As of 2026-04-04, the Intrinsic Value of DKK Co Ltd (6706.T) is 455.83 JPY. This 6706.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,075.00 JPY, the upside of DKK Co Ltd is -85.20%.
The range of the Intrinsic Value is 424.23 - 536.26 JPY
Based on its market price of 3,075.00 JPY and our intrinsic valuation, DKK Co Ltd (6706.T) is overvalued by 85.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 424.23 - 536.26 | 455.83 | -85.2% |
| DCF (Growth 10y) | 250.01 - 63.60 | 196.95 | -93.6% |
| DCF (EBITDA 5y) | 1,695.70 - 2,221.24 | 1,886.36 | -38.7% |
| DCF (EBITDA 10y) | 1,538.67 - 2,228.35 | 1,795.26 | -41.6% |
| Fair Value | 1,281.32 - 1,281.32 | 1,281.32 | -58.33% |
| P/E | 1,559.12 - 5,109.88 | 2,810.92 | -8.6% |
| EV/EBITDA | 1,183.98 - 2,696.98 | 1,847.74 | -39.9% |
| EPV | (246.48) - (567.20) | (406.84) | -113.2% |
| DDM - Stable | 2,054.63 - 6,376.32 | 4,215.47 | 37.1% |
| DDM - Multi | 2,114.28 - 5,044.43 | 2,973.32 | -3.3% |
| Market Cap (mil) | 30,442.50 |
| Beta | 0.30 |
| Outstanding shares (mil) | 9.90 |
| Enterprise Value (mil) | 25,566.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.17% |
| Cost of Debt | 4.25% |
| WACC | 7.37% |