As of 2025-07-18, the Intrinsic Value of Meiho Enterprise Co Ltd (8927.T) is 1,028.45 JPY. This 8927.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 409.00 JPY, the upside of Meiho Enterprise Co Ltd is 151.50%.
The range of the Intrinsic Value is 750.32 - 1,485.82 JPY
Based on its market price of 409.00 JPY and our intrinsic valuation, Meiho Enterprise Co Ltd (8927.T) is undervalued by 151.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 750.32 - 1,485.82 | 1,028.45 | 151.5% |
| DCF (Growth 10y) | 1,178.11 - 2,135.43 | 1,541.10 | 276.8% |
| DCF (EBITDA 5y) | 534.04 - 1,198.98 | 868.45 | 112.3% |
| DCF (EBITDA 10y) | 908.62 - 1,731.51 | 1,308.92 | 220.0% |
| Fair Value | 813.89 - 813.89 | 813.89 | 99.00% |
| P/E | 262.40 - 407.85 | 318.22 | -22.2% |
| EV/EBITDA | (9.35) - 483.19 | 158.92 | -61.1% |
| EPV | 115.33 - 294.35 | 204.84 | -49.9% |
| DDM - Stable | 225.86 - 496.09 | 360.98 | -11.7% |
| DDM - Multi | 551.86 - 950.19 | 698.76 | 70.8% |
| Market Cap (mil) | 12,490.86 |
| Beta | 0.91 |
| Outstanding shares (mil) | 30.54 |
| Enterprise Value (mil) | 27,133.46 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.50% |
| Cost of Debt | 4.25% |
| WACC | 5.49% |