As of 2025-05-21, the Intrinsic Value of Konaka Co Ltd (7494.T) is 307.13 JPY. This 7494.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.00 JPY, the upside of Konaka Co Ltd is 32.40%.
The range of the Intrinsic Value is (28.61) - 17,766.05 JPY
Based on its market price of 232.00 JPY and our intrinsic valuation, Konaka Co Ltd (7494.T) is undervalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (28.61) - 17,766.05 | 307.13 | 32.4% |
| DCF (Growth 10y) | 205.09 - 35,147.77 | 853.55 | 267.9% |
| DCF (EBITDA 5y) | 1.09 - 281.36 | 109.14 | -53.0% |
| DCF (EBITDA 10y) | 179.44 - 944.24 | 449.64 | 93.8% |
| Fair Value | -376.13 - -376.13 | -376.13 | -262.13% |
| P/E | (758.28) - (926.79) | (780.47) | -436.4% |
| EV/EBITDA | (325.17) - (209.80) | (273.39) | -217.8% |
| EPV | (702.89) - (1,486.40) | (1,094.64) | -571.8% |
| DDM - Stable | (753.43) - (2,710.66) | (1,732.05) | -846.6% |
| DDM - Multi | 573.99 - 1,659.24 | 859.65 | 270.5% |
| Market Cap (mil) | 8,194.24 |
| Beta | 0.66 |
| Outstanding shares (mil) | 35.32 |
| Enterprise Value (mil) | 20,724.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.57% |
| Cost of Debt | 12.70% |
| WACC | 10.43% |