As of 2026-04-06, the Intrinsic Value of Kimura Unity Co Ltd (9368.T) is 1,328.97 JPY. This 9368.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 901.00 JPY, the upside of Kimura Unity Co Ltd is 47.50%.
The range of the Intrinsic Value is 1,079.68 - 1,769.57 JPY
Based on its market price of 901.00 JPY and our intrinsic valuation, Kimura Unity Co Ltd (9368.T) is undervalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,079.68 - 1,769.57 | 1,328.97 | 47.5% |
| DCF (Growth 10y) | 1,177.50 - 1,884.70 | 1,434.11 | 59.2% |
| DCF (EBITDA 5y) | 940.55 - 1,179.87 | 1,036.40 | 15.0% |
| DCF (EBITDA 10y) | 1,076.52 - 1,375.58 | 1,199.13 | 33.1% |
| Fair Value | 1,194.05 - 1,194.05 | 1,194.05 | 32.52% |
| P/E | 896.98 - 1,214.71 | 1,017.29 | 12.9% |
| EV/EBITDA | 815.78 - 1,248.39 | 983.48 | 9.2% |
| EPV | 1,462.16 - 2,006.20 | 1,734.18 | 92.5% |
| DDM - Stable | 686.05 - 1,562.25 | 1,124.15 | 24.8% |
| DDM - Multi | 899.61 - 1,586.27 | 1,147.33 | 27.3% |
| Market Cap (mil) | 42,428.09 |
| Beta | 0.59 |
| Outstanding shares (mil) | 47.09 |
| Enterprise Value (mil) | 37,204.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.58% |
| Cost of Debt | 4.25% |
| WACC | 5.81% |