As of 2026-04-06, the Intrinsic Value of Kawasaki Kisen Kaisha Ltd (9107.T) is 3,556.83 JPY. This 9107.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,698.00 JPY, the upside of Kawasaki Kisen Kaisha Ltd is 31.80%.
The range of the Intrinsic Value is 2,764.24 - 5,102.97 JPY
Based on its market price of 2,698.00 JPY and our intrinsic valuation, Kawasaki Kisen Kaisha Ltd (9107.T) is undervalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,764.24 - 5,102.97 | 3,556.83 | 31.8% |
| DCF (Growth 10y) | 2,790.34 - 4,943.46 | 3,523.69 | 30.6% |
| DCF (EBITDA 5y) | 1,863.84 - 2,604.03 | 2,208.64 | -18.1% |
| DCF (EBITDA 10y) | 2,170.54 - 2,983.72 | 2,537.77 | -5.9% |
| Fair Value | 4,821.73 - 4,821.73 | 4,821.73 | 78.71% |
| P/E | 1,512.09 - 5,069.36 | 3,312.78 | 22.8% |
| EV/EBITDA | 1,189.54 - 2,087.37 | 1,747.77 | -35.2% |
| EPV | 1,418.20 - 2,009.47 | 1,713.83 | -36.5% |
| DDM - Stable | 1,881.97 - 4,835.67 | 3,358.82 | 24.5% |
| DDM - Multi | 5,785.91 - 11,372.79 | 7,649.37 | 183.5% |
| Market Cap (mil) | 1,724,480.60 |
| Beta | 0.79 |
| Outstanding shares (mil) | 639.17 |
| Enterprise Value (mil) | 1,647,636.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.38% |
| Cost of Debt | 4.25% |
| WACC | 6.01% |