What is the intrinsic value of 9025.T?

As of 2025-05-03, the Intrinsic Value of Konoike Transport Co Ltd (9025.T) is 3,828.69 JPY. This 9025.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,617.00 JPY, the upside of Konoike Transport Co Ltd is 46.30%.

The range of the Intrinsic Value is 2,592.98 - 7,745.16 JPY

Is 9025.T undervalued or overvalued?

Based on its market price of 2,617.00 JPY and our intrinsic valuation, Konoike Transport Co Ltd (9025.T) is undervalued by 46.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,592.98 - 7,745.16	3,828.69	46.3%
DCF (Growth 10y)	2,890.05 - 7,985.86	4,118.86	57.4%
DCF (EBITDA 5y)	2,780.37 - 3,255.24	2,985.91	14.1%
DCF (EBITDA 10y)	3,129.01 - 3,802.60	3,425.29	30.9%
Fair Value	4,902.44 - 4,902.44	4,902.44	87.33%
P/E	2,511.10 - 4,165.71	3,136.80	19.9%
EV/EBITDA	2,756.01 - 3,333.43	2,985.01	14.1%
EPV	2,052.32 - 2,700.58	2,376.45	-9.2%
DDM - Stable	3,067.34 - 10,203.50	6,635.42	153.6%
DDM - Multi	2,699.58 - 6,833.26	3,852.75	47.2%