As of 2025-08-08, the Intrinsic Value of Tokyo Kisen Co Ltd (9193.T) is 170.84 JPY. This 9193.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 963.00 JPY, the upside of Tokyo Kisen Co Ltd is -82.30%.
The range of the Intrinsic Value is 212.29 - 72.90 JPY
Based on its market price of 963.00 JPY and our intrinsic valuation, Tokyo Kisen Co Ltd (9193.T) is overvalued by 82.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (563.33) - (3.31) | (163.95) | -117.0% |
| DCF (Growth 10y) | 212.29 - 72.90 | 170.84 | -82.3% |
| DCF (EBITDA 5y) | 1,717.85 - 2,622.69 | 2,325.24 | 141.5% |
| DCF (EBITDA 10y) | 1,469.97 - 2,420.76 | 2,062.02 | 114.1% |
| Fair Value | 5,105.50 - 5,105.50 | 5,105.50 | 430.17% |
| P/E | 1,595.90 - 2,409.81 | 1,970.61 | 104.6% |
| EV/EBITDA | 1,294.33 - 2,824.66 | 2,021.41 | 109.9% |
| EPV | (1,679.86) - (2,436.90) | (2,058.38) | -313.7% |
| DDM - Stable | 1,783.09 - 5,239.94 | 3,511.52 | 264.6% |
| DDM - Multi | 2,433.69 - 5,621.70 | 3,404.09 | 253.5% |
| Market Cap (mil) | 9,639.63 |
| Beta | 0.72 |
| Outstanding shares (mil) | 10.01 |
| Enterprise Value (mil) | 4,709.65 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.76% |
| Cost of Debt | 4.25% |
| WACC | 6.64% |