As of 2025-07-21, the Intrinsic Value of Bell-Park Co Ltd (9441.T) is 5,268.19 JPY. This 9441.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,131.00 JPY, the upside of Bell-Park Co Ltd is 147.20%.
The range of the Intrinsic Value is 4,511.57 - 6,625.48 JPY
Based on its market price of 2,131.00 JPY and our intrinsic valuation, Bell-Park Co Ltd (9441.T) is undervalued by 147.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,511.57 - 6,625.48 | 5,268.19 | 147.2% |
| DCF (Growth 10y) | 4,922.06 - 7,223.88 | 5,749.86 | 169.8% |
| DCF (EBITDA 5y) | 3,828.48 - 4,406.09 | 4,157.79 | 95.1% |
| DCF (EBITDA 10y) | 4,308.13 - 5,092.35 | 4,714.23 | 121.2% |
| Fair Value | 1,426.64 - 1,426.64 | 1,426.64 | -33.05% |
| P/E | 2,197.76 - 3,532.36 | 2,726.17 | 27.9% |
| EV/EBITDA | 3,251.65 - 4,085.60 | 3,792.26 | 78.0% |
| EPV | 4,640.94 - 6,074.01 | 5,357.48 | 151.4% |
| DDM - Stable | 2,498.36 - 5,771.29 | 4,134.83 | 94.0% |
| DDM - Multi | 2,650.68 - 4,833.19 | 3,430.20 | 61.0% |
| Market Cap (mil) | 26,083.44 |
| Beta | 0.23 |
| Outstanding shares (mil) | 12.24 |
| Enterprise Value (mil) | 6,890.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.25% |
| WACC | 6.71% |