As of 2025-07-20, the Intrinsic Value of Kikusui Chemical Industries Co Ltd (7953.T) is 198.04 JPY. This 7953.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.00 JPY, the upside of Kikusui Chemical Industries Co Ltd is -48.20%.
The range of the Intrinsic Value is 196.21 - 203.67 JPY
Based on its market price of 382.00 JPY and our intrinsic valuation, Kikusui Chemical Industries Co Ltd (7953.T) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.21 - 203.67 | 198.04 | -48.2% |
| DCF (Growth 10y) | 212.40 - 253.95 | 222.27 | -41.8% |
| DCF (EBITDA 5y) | 314.27 - 348.29 | 336.85 | -11.8% |
| DCF (EBITDA 10y) | 301.35 - 340.94 | 325.43 | -14.8% |
| Fair Value | 313.91 - 313.91 | 313.91 | -17.83% |
| P/E | 137.97 - 236.94 | 197.59 | -48.3% |
| EV/EBITDA | 321.40 - 381.25 | 367.52 | -3.8% |
| EPV | 520.61 - 636.77 | 578.69 | 51.5% |
| DDM - Stable | 141.52 - 501.67 | 321.60 | -15.8% |
| DDM - Multi | 227.96 - 551.43 | 314.45 | -17.7% |
| Market Cap (mil) | 4,866.68 |
| Beta | 0.33 |
| Outstanding shares (mil) | 12.74 |
| Enterprise Value (mil) | 2,635.63 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.39% |
| Cost of Debt | 4.25% |
| WACC | 5.33% |