As of 2025-07-06, the Intrinsic Value of Kurogane Kosakusho Ltd (7997.T) is 3,885.84 JPY. This 7997.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 769.00 JPY, the upside of Kurogane Kosakusho Ltd is 405.30%.
The range of the Intrinsic Value is 2,418.70 - 10,420.76 JPY
Based on its market price of 769.00 JPY and our intrinsic valuation, Kurogane Kosakusho Ltd (7997.T) is undervalued by 405.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,418.70 - 10,420.76 | 3,885.84 | 405.3% |
| DCF (Growth 10y) | 3,136.03 - 12,852.24 | 4,927.96 | 540.8% |
| DCF (EBITDA 5y) | 1,174.48 - 1,517.76 | 1,274.51 | 65.7% |
| DCF (EBITDA 10y) | 1,749.64 - 2,293.90 | 1,938.01 | 152.0% |
| Fair Value | 319.93 - 319.93 | 319.93 | -58.40% |
| P/E | 632.18 - 1,436.85 | 970.45 | 26.2% |
| EV/EBITDA | (96.18) - 263.18 | 35.43 | -95.4% |
| EPV | (539.39) - (742.36) | (640.88) | -183.3% |
| DDM - Stable | 768.91 - 3,518.84 | 2,143.88 | 178.8% |
| DDM - Multi | 3,559.65 - 12,831.30 | 5,593.44 | 627.4% |
| Market Cap (mil) | 1,430.34 |
| Beta | 0.84 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 1,735.99 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.73% |
| Cost of Debt | 5.50% |
| WACC | 5.39% |