As of 2025-07-07, the Intrinsic Value of Fujita Kanko Inc (9722.T) is 12,976.99 JPY. This 9722.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,740.00 JPY, the upside of Fujita Kanko Inc is 20.80%.
The range of the Intrinsic Value is 9,432.88 - 20,066.59 JPY
Based on its market price of 10,740.00 JPY and our intrinsic valuation, Fujita Kanko Inc (9722.T) is undervalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,432.88 - 20,066.59 | 12,976.99 | 20.8% |
| DCF (Growth 10y) | 11,826.46 - 24,231.99 | 15,976.00 | 48.8% |
| DCF (EBITDA 5y) | 7,502.97 - 13,792.08 | 10,048.91 | -6.4% |
| DCF (EBITDA 10y) | 9,620.75 - 16,863.06 | 12,515.98 | 16.5% |
| Fair Value | 3,723.18 - 3,723.18 | 3,723.18 | -65.33% |
| P/E | 9,382.41 - 13,758.35 | 11,423.19 | 6.4% |
| EV/EBITDA | 4,664.50 - 12,340.52 | 8,110.33 | -24.5% |
| EPV | 1,723.68 - 3,373.06 | 2,548.37 | -76.3% |
| DDM - Stable | 7,304.22 - 19,339.25 | 13,321.70 | 24.0% |
| DDM - Multi | 9,087.57 - 19,378.48 | 12,445.21 | 15.9% |
| Market Cap (mil) | 131,135.40 |
| Beta | 0.95 |
| Outstanding shares (mil) | 12.21 |
| Enterprise Value (mil) | 153,897.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.30% |
| Cost of Debt | 4.25% |
| WACC | 5.68% |