As of 2025-05-21, the Intrinsic Value of Chichibu Railway Co Ltd (9012.T) is 3,435.08 JPY. This 9012.T valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,026.00 JPY, the upside of Chichibu Railway Co Ltd is 69.50%.
The range of the Intrinsic Value is 2,031.71 - 3,819.77 JPY
Based on its market price of 2,026.00 JPY and our intrinsic valuation, Chichibu Railway Co Ltd (9012.T) is undervalued by 69.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (20,952.40) - (5,618.24) | (7,312.73) | -460.9% |
| DCF (Growth 10y) | (1,745.51) - 10,291.84 | (415.49) | -120.5% |
| DCF (EBITDA 5y) | 2,031.71 - 3,819.77 | 3,435.08 | 69.5% |
| DCF (EBITDA 10y) | 4,210.97 - 6,824.63 | 6,205.96 | 206.3% |
| Fair Value | -217.40 - -217.40 | -217.40 | -110.73% |
| P/E | (387.84) - 1,447.17 | 427.65 | -78.9% |
| EV/EBITDA | (1,295.63) - 86.65 | (679.15) | -133.5% |
| EPV | (13,004.18) - (14,068.27) | (13,536.20) | -768.1% |
| DDM - Stable | (579.77) - (3,183.09) | (1,881.43) | -192.9% |
| DDM - Multi | 5,944.26 - 25,369.88 | 9,631.60 | 375.4% |
| Market Cap (mil) | 3,039.00 |
| Beta | 0.09 |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 7,726.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.24% |
| Cost of Debt | 4.25% |
| WACC | 3.51% |