As of 2026-04-04, the Intrinsic Value of Kyoritsu Printing Co Ltd (7838.T) is 954.36 JPY. This 7838.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 Kyoritsu Printing Co Ltd is 311.40%.
The range of the Intrinsic Value is 733.85 - 1,342.84 JPY
Based on its market price of 232.00 JPY and our intrinsic valuation, Kyoritsu Printing Co Ltd (7838.T) is undervalued by 311.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 733.85 - 1,342.84 | 954.36 | 311.4% |
| DCF (Growth 10y) | 727.56 - 1,271.97 | 925.50 | 298.9% |
| DCF (EBITDA 5y) | 388.52 - 528.11 | 456.30 | 96.7% |
| DCF (EBITDA 10y) | 493.44 - 654.10 | 569.61 | 145.5% |
| Fair Value | 165.71 - 165.71 | 165.71 | -28.57% |
| P/E | 270.44 - 442.35 | 372.78 | 60.7% |
| EV/EBITDA | 269.26 - 540.21 | 384.63 | 65.8% |
| EPV | 1,133.29 - 1,557.92 | 1,345.61 | 480.0% |
| DDM - Stable | 176.26 - 395.16 | 285.71 | 23.2% |
| DDM - Multi | 201.16 - 372.25 | 263.11 | 13.4% |
| Market Cap (mil) | 5,869.39 |
| Beta | 1.05 |
| Outstanding shares (mil) | 25.30 |
| Enterprise Value (mil) | 8,858.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.86% |
| Cost of Debt | 4.25% |
| WACC | 4.87% |