What is the intrinsic value of 7927.T?

As of 2025-07-08, the Intrinsic Value of Muto Seiko Co (7927.T) is 2,406.82 JPY. This 7927.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,500.00 JPY, the upside of Muto Seiko Co is 60.50%.

The range of the Intrinsic Value is 2,049.97 - 2,999.07 JPY

Is 7927.T undervalued or overvalued?

Based on its market price of 1,500.00 JPY and our intrinsic valuation, Muto Seiko Co (7927.T) is undervalued by 60.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,049.97 - 2,999.07	2,406.82	60.5%
DCF (Growth 10y)	1,887.07 - 2,594.98	2,156.03	43.7%
DCF (EBITDA 5y)	1,746.29 - 2,500.55	1,908.73	27.2%
DCF (EBITDA 10y)	1,908.65 - 2,702.99	2,106.82	40.5%
Fair Value	4,879.20 - 4,879.20	4,879.20	225.28%
P/E	1,740.98 - 2,299.08	2,119.01	41.3%
EV/EBITDA	1,327.94 - 3,494.91	1,906.13	27.1%
EPV	1,881.82 - 2,429.31	2,155.57	43.7%
DDM - Stable	1,178.70 - 2,527.26	1,852.98	23.5%
DDM - Multi	1,708.98 - 2,840.40	2,132.67	42.2%