What is the intrinsic value of 7863.T?

As of 2025-07-10, the Intrinsic Value of Hiraga Co Ltd (7863.T) is 2,376.32 JPY. This 7863.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 984.00 JPY, the upside of Hiraga Co Ltd is 141.50%.

The range of the Intrinsic Value is 1,995.58 - 3,063.51 JPY

Is 7863.T undervalued or overvalued?

Based on its market price of 984.00 JPY and our intrinsic valuation, Hiraga Co Ltd (7863.T) is undervalued by 141.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,995.58 - 3,063.51	2,376.32	141.5%
DCF (Growth 10y)	2,276.22 - 3,520.43	2,721.43	176.6%
DCF (EBITDA 5y)	1,631.63 - 1,860.28	1,771.90	80.1%
DCF (EBITDA 10y)	1,979.33 - 2,358.05	2,186.03	122.2%
Fair Value	2,664.82 - 2,664.82	2,664.82	170.82%
P/E	1,472.84 - 2,123.34	1,802.67	83.2%
EV/EBITDA	1,219.97 - 1,636.22	1,410.13	43.3%
EPV	1,279.42 - 1,602.08	1,440.75	46.4%
DDM - Stable	898.59 - 2,116.70	1,507.65	53.2%
DDM - Multi	1,252.44 - 2,315.17	1,627.33	65.4%