As of 2025-06-03, the Intrinsic Value of Kohsai Co Ltd (7878.T) is 4,794.44 JPY. This 7878.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 980.00 JPY, the upside of Kohsai Co Ltd is 389.20%.
The range of the Intrinsic Value is 2,676.79 - 19,034.54 JPY
Based on its market price of 980.00 JPY and our intrinsic valuation, Kohsai Co Ltd (7878.T) is undervalued by 389.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,676.79 - 19,034.54 | 4,794.44 | 389.2% |
| DCF (Growth 10y) | 3,695.82 - 24,415.92 | 6,389.81 | 552.0% |
| DCF (EBITDA 5y) | 1,639.71 - 3,144.12 | 2,349.50 | 139.7% |
| DCF (EBITDA 10y) | 2,633.71 - 4,889.41 | 3,662.16 | 273.7% |
| Fair Value | 1,398.78 - 1,398.78 | 1,398.78 | 42.73% |
| P/E | 954.53 - 1,363.52 | 1,032.54 | 5.4% |
| EV/EBITDA | 444.68 - 1,452.36 | 957.21 | -2.3% |
| EPV | 375.82 - 677.26 | 526.54 | -46.3% |
| DDM - Stable | 621.21 - 3,455.31 | 2,038.26 | 108.0% |
| DDM - Multi | 2,323.53 - 10,167.56 | 3,796.61 | 287.4% |
| Market Cap (mil) | 1,548.40 |
| Beta | 0.99 |
| Outstanding shares (mil) | 1.58 |
| Enterprise Value (mil) | 1,934.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.88% |
| Cost of Debt | 4.25% |
| WACC | 4.55% |