As of 2025-05-16, the Intrinsic Value of Paris Miki Holdings Inc (7455.T) is 410.17 JPY. This 7455.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.00 JPY, the upside of Paris Miki Holdings Inc is 43.40%.
The range of the Intrinsic Value is 339.45 - 676.70 JPY
Based on its market price of 286.00 JPY and our intrinsic valuation, Paris Miki Holdings Inc (7455.T) is undervalued by 43.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 339.45 - 676.70 | 410.17 | 43.4% |
| DCF (Growth 10y) | 391.34 - 850.44 | 487.95 | 70.6% |
| DCF (EBITDA 5y) | 520.95 - 672.48 | 607.77 | 112.5% |
| DCF (EBITDA 10y) | 516.48 - 702.05 | 614.11 | 114.7% |
| Fair Value | 82.49 - 82.49 | 82.49 | -71.16% |
| P/E | 167.94 - 284.42 | 242.96 | -15.0% |
| EV/EBITDA | 414.49 - 598.59 | 516.93 | 80.7% |
| EPV | 233.75 - 251.47 | 242.61 | -15.2% |
| DDM - Stable | 169.58 - 790.19 | 479.89 | 67.8% |
| DDM - Multi | 374.71 - 1,325.36 | 580.44 | 103.0% |
| Market Cap (mil) | 16,053.18 |
| Beta | 0.56 |
| Outstanding shares (mil) | 56.13 |
| Enterprise Value (mil) | 4,686.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.34% |
| Cost of Debt | 4.25% |
| WACC | 6.00% |