As of 2025-07-06, the Intrinsic Value of Meiji Shipping Co Ltd (9115.T) is 347.02 JPY. This 9115.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 670.00 JPY, the upside of Meiji Shipping Co Ltd is -48.20%.
The range of the Intrinsic Value is (1,002.42) - 4,967.76 JPY
Based on its market price of 670.00 JPY and our intrinsic valuation, Meiji Shipping Co Ltd (9115.T) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,002.42) - 4,967.76 | 347.02 | -48.2% |
| DCF (Growth 10y) | 4,668.55 - 23,818.07 | 9,009.31 | 1244.7% |
| DCF (EBITDA 5y) | 1,896.69 - 4,370.86 | 3,038.73 | 353.5% |
| DCF (EBITDA 10y) | 4,604.98 - 8,497.24 | 6,364.88 | 850.0% |
| Fair Value | 1,952.88 - 1,952.88 | 1,952.88 | 191.47% |
| P/E | 628.05 - 2,445.74 | 1,436.64 | 114.4% |
| EV/EBITDA | (163.60) - 1,737.49 | 800.23 | 19.4% |
| EPV | (4,393.23) - (4,784.06) | (4,588.64) | -784.9% |
| DDM - Stable | 309.66 - 950.39 | 630.03 | -6.0% |
| DDM - Multi | 1,432.14 - 3,878.84 | 2,144.33 | 220.0% |
| Market Cap (mil) | 24,120.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 36.00 |
| Enterprise Value (mil) | 141,602.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.53% |
| Cost of Debt | 4.50% |
| WACC | 5.23% |