As of 2026-04-03, the Intrinsic Value of Kyosan Electric Manufacturing Co Ltd (6742.T) is 1,974.40 JPY. This 6742.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 643.00 JPY, the upside of Kyosan Electric Manufacturing Co Ltd is 207.10%.
The range of the Intrinsic Value is 1,139.44 - 4,642.76 JPY
Based on its market price of 643.00 JPY and our intrinsic valuation, Kyosan Electric Manufacturing Co Ltd (6742.T) is undervalued by 207.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,139.44 - 4,642.76 | 1,974.40 | 207.1% |
| DCF (Growth 10y) | 1,506.58 - 5,365.70 | 2,433.61 | 278.5% |
| DCF (EBITDA 5y) | 1,046.95 - 1,510.13 | 1,253.40 | 94.9% |
| DCF (EBITDA 10y) | 1,394.08 - 2,077.53 | 1,695.04 | 163.6% |
| Fair Value | 379.38 - 379.38 | 379.38 | -41.00% |
| P/E | 948.44 - 1,560.86 | 1,165.45 | 81.3% |
| EV/EBITDA | 333.84 - 704.56 | 510.03 | -20.7% |
| EPV | 119.61 - 435.58 | 277.60 | -56.8% |
| DDM - Stable | 537.48 - 1,837.57 | 1,187.52 | 84.7% |
| DDM - Multi | 1,256.03 - 3,328.00 | 1,822.33 | 183.4% |
| Market Cap (mil) | 40,406.12 |
| Beta | 0.92 |
| Outstanding shares (mil) | 62.84 |
| Enterprise Value (mil) | 73,773.12 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.80% |
| Cost of Debt | 4.25% |
| WACC | 6.24% |