As of 2025-05-16, the Intrinsic Value of Kantsu Co Ltd (9326.T) is 3,498.23 JPY. This 9326.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 355.00 JPY, the upside of Kantsu Co Ltd is 885.40%.
The range of the Intrinsic Value is 1,721.35 - 24,604.25 JPY
Based on its market price of 355.00 JPY and our intrinsic valuation, Kantsu Co Ltd (9326.T) is undervalued by 885.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,721.35 - 24,604.25 | 3,498.23 | 885.4% |
| DCF (Growth 10y) | 3,432.03 - 43,889.29 | 6,578.21 | 1753.0% |
| DCF (EBITDA 5y) | 1,029.80 - 1,460.60 | 1,107.78 | 212.0% |
| DCF (EBITDA 10y) | 1,913.57 - 2,693.70 | 2,102.29 | 492.2% |
| Fair Value | -1,423.03 - -1,423.03 | -1,423.03 | -500.85% |
| P/E | (650.04) - 366.46 | (162.83) | -145.9% |
| EV/EBITDA | (114.09) - 316.57 | 93.84 | -73.6% |
| EPV | (354.29) - (330.97) | (342.63) | -196.5% |
| DDM - Stable | (656.30) - (3,465.36) | (2,060.83) | -680.5% |
| DDM - Multi | 1,223.14 - 5,219.36 | 2,004.67 | 464.7% |
| Market Cap (mil) | 3,660.05 |
| Beta | 0.37 |
| Outstanding shares (mil) | 10.31 |
| Enterprise Value (mil) | 7,883.04 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.25% |
| WACC | 4.23% |