What is the intrinsic value of 8093.T?

As of 2025-08-05, the Intrinsic Value of Kyokuto Boeki Kaisha Ltd (8093.T) is 3,164.21 JPY. This 8093.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,556.00 JPY, the upside of Kyokuto Boeki Kaisha Ltd is 103.40%.

The range of the Intrinsic Value is 2,579.05 - 4,190.76 JPY

Is 8093.T undervalued or overvalued?

Based on its market price of 1,556.00 JPY and our intrinsic valuation, Kyokuto Boeki Kaisha Ltd (8093.T) is undervalued by 103.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,579.05 - 4,190.76	3,164.21	103.4%
DCF (Growth 10y)	2,729.45 - 4,303.35	3,304.75	112.4%
DCF (EBITDA 5y)	2,459.07 - 3,206.92	2,911.07	87.1%
DCF (EBITDA 10y)	2,759.28 - 3,692.28	3,269.85	110.1%
Fair Value	7,453.90 - 7,453.90	7,453.90	379.04%
P/E	2,368.81 - 3,858.13	2,989.92	92.2%
EV/EBITDA	1,194.43 - 1,965.29	1,582.19	1.7%
EPV	1,296.76 - 1,824.78	1,560.77	0.3%
DDM - Stable	2,103.41 - 4,776.39	3,439.90	121.1%
DDM - Multi	2,185.70 - 3,941.10	2,818.89	81.2%