What is the intrinsic value of 9436.T?

As of 2025-07-07, the Intrinsic Value of Okinawa Cellular Telephone Co (9436.T) is 6,887.28 JPY. This 9436.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,010.00 JPY, the upside of Okinawa Cellular Telephone Co is 37.50%.

The range of the Intrinsic Value is 4,620.31 - 15,255.46 JPY

Is 9436.T undervalued or overvalued?

Based on its market price of 5,010.00 JPY and our intrinsic valuation, Okinawa Cellular Telephone Co (9436.T) is undervalued by 37.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4,620.31 - 15,255.46	6,887.28	37.5%
DCF (Growth 10y)	4,702.73 - 14,216.82	6,750.73	34.7%
DCF (EBITDA 5y)	3,514.66 - 5,385.37	4,496.94	-10.2%
DCF (EBITDA 10y)	4,064.94 - 6,240.39	5,138.01	2.6%
Fair Value	1,317.05 - 1,317.05	1,317.05	-73.71%
P/E	4,148.27 - 4,640.24	4,361.69	-12.9%
EV/EBITDA	2,804.21 - 5,179.27	4,241.35	-15.3%
EPV	4,651.70 - 7,063.80	5,857.76	16.9%
DDM - Stable	3,022.53 - 14,367.66	8,695.09	73.6%
DDM - Multi	3,870.98 - 13,682.69	5,963.13	19.0%