As of 2026-09-12, the Intrinsic Value of Keisei Electric Railway Co Ltd (9009.T) is 975.40 JPY. This 9009.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,395.00 JPY, the upside of Keisei Electric Railway Co Ltd is -30.10%.
The range of the Intrinsic Value is 298.79 - 5,253.70 JPY
Based on its market price of 1,395.00 JPY and our intrinsic valuation, Keisei Electric Railway Co Ltd (9009.T) is overvalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 298.79 - 5,253.70 | 975.40 | -30.1% |
| DCF (Growth 10y) | 251.41 - 4,431.17 | 824.27 | -40.9% |
| DCF (EBITDA 5y) | 1,231.04 - 1,570.22 | 1,466.86 | 5.2% |
| DCF (EBITDA 10y) | 1,362.10 - 1,816.57 | 1,652.31 | 18.4% |
| Fair Value | 2,451.47 - 2,451.47 | 2,451.47 | 75.73% |
| P/E | 1,035.61 - 1,472.84 | 1,246.52 | -10.6% |
| EV/EBITDA | 660.82 - 1,140.63 | 898.97 | -35.6% |
| EPV | (441.11) - (363.48) | (402.29) | -128.8% |
| DDM - Stable | 1,597.43 - 10,792.49 | 6,194.96 | 344.1% |
| DDM - Multi | 1,829.22 - 9,341.26 | 3,031.11 | 117.3% |
| Market Cap (mil) | 721,535.90 |
| Beta | 0.10 |
| Outstanding shares (mil) | 517.23 |
| Enterprise Value (mil) | 1,091,981.90 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.56% |
| Cost of Debt | 4.25% |
| WACC | 4.07% |