As of 2025-07-20, the Intrinsic Value of Kimuratan Corp (8107.T) is 12.81 JPY. This 8107.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.00 JPY, the upside of Kimuratan Corp is -75.80%.
The range of the Intrinsic Value is (6.50) - 414.21 JPY
Based on its market price of 53.00 JPY and our intrinsic valuation, Kimuratan Corp (8107.T) is overvalued by 75.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.50) - 414.21 | 12.81 | -75.8% |
| DCF (Growth 10y) | (1.50) - 498.84 | 21.58 | -59.3% |
| DCF (EBITDA 5y) | (17.15) - (9.34) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.07) - (0.18) | (1,234.50) | -123450.0% |
| Fair Value | -0.55 - -0.55 | -0.55 | -101.04% |
| P/E | (1.76) - 5.32 | 1.29 | -97.6% |
| EV/EBITDA | (24.33) - (14.89) | (20.59) | -138.8% |
| EPV | (37.48) - (42.64) | (40.06) | -175.6% |
| DDM - Stable | (1.72) - (16.01) | (8.87) | -116.7% |
| DDM - Multi | 14.88 - 112.12 | 26.67 | -49.7% |
| Market Cap (mil) | 13,556.34 |
| Beta | 1.40 |
| Outstanding shares (mil) | 255.78 |
| Enterprise Value (mil) | 21,473.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.23% |
| Cost of Debt | 6.95% |
| WACC | 6.39% |