What is the intrinsic value of 9729.T?

As of 2025-07-21, the Intrinsic Value of Tokai Corp (Gifu) (9729.T) is 3,019.42 JPY. This 9729.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,129.00 JPY, the upside of Tokai Corp (Gifu) is 41.80%.

The range of the Intrinsic Value is 2,294.47 - 5,251.53 JPY

Is 9729.T undervalued or overvalued?

Based on its market price of 2,129.00 JPY and our intrinsic valuation, Tokai Corp (Gifu) (9729.T) is undervalued by 41.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,294.47 - 5,251.53	3,019.42	41.8%
DCF (Growth 10y)	2,489.88 - 5,485.01	3,229.38	51.7%
DCF (EBITDA 5y)	2,133.47 - 2,482.56	2,261.21	6.2%
DCF (EBITDA 10y)	2,351.42 - 2,823.94	2,535.29	19.1%
Fair Value	656.77 - 656.77	656.77	-69.15%
P/E	2,348.61 - 2,726.04	2,602.83	22.3%
EV/EBITDA	1,999.71 - 2,413.38	2,182.38	2.5%
EPV	2,484.86 - 3,199.12	2,841.98	33.5%
DDM - Stable	1,569.05 - 6,142.84	3,855.94	81.1%
DDM - Multi	2,182.71 - 6,340.63	3,212.26	50.9%