As of 2025-07-10, the Intrinsic Value of B&P Co Ltd (7804.T) is 4,682.47 JPY. This 7804.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,302.00 JPY, the upside of B&P Co Ltd is 103.40%.
The range of the Intrinsic Value is 4,061.25 - 5,693.96 JPY
Based on its market price of 2,302.00 JPY and our intrinsic valuation, B&P Co Ltd (7804.T) is undervalued by 103.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,061.25 - 5,693.96 | 4,682.47 | 103.4% |
| DCF (Growth 10y) | 4,853.63 - 6,875.78 | 5,625.28 | 144.4% |
| DCF (EBITDA 5y) | 2,625.35 - 2,841.98 | 2,768.36 | 20.3% |
| DCF (EBITDA 10y) | 3,385.37 - 3,749.33 | 3,596.84 | 56.2% |
| Fair Value | 2,489.35 - 2,489.35 | 2,489.35 | 8.14% |
| P/E | 2,223.90 - 3,974.94 | 3,078.88 | 33.7% |
| EV/EBITDA | 2,029.52 - 2,281.84 | 2,186.24 | -5.0% |
| EPV | 3,336.10 - 3,983.79 | 3,659.94 | 59.0% |
| DDM - Stable | 1,349.72 - 2,784.79 | 2,067.26 | -10.2% |
| DDM - Multi | 1,591.65 - 2,579.78 | 1,970.56 | -14.4% |
| Market Cap (mil) | 5,317.62 |
| Beta | 0.61 |
| Outstanding shares (mil) | 2.31 |
| Enterprise Value (mil) | 2,429.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.90% |
| Cost of Debt | 4.25% |
| WACC | 5.90% |