As of 2025-07-22, the Intrinsic Value of Kitazawa Sangyo Co Ltd (9930.T) is 553.84 JPY. This 9930.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 378.00 JPY, the upside of Kitazawa Sangyo Co Ltd is 46.50%.
The range of the Intrinsic Value is 470.68 - 696.06 JPY
Based on its market price of 378.00 JPY and our intrinsic valuation, Kitazawa Sangyo Co Ltd (9930.T) is undervalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 470.68 - 696.06 | 553.84 | 46.5% |
| DCF (Growth 10y) | 486.51 - 702.81 | 566.76 | 49.9% |
| DCF (EBITDA 5y) | 411.18 - 589.37 | 511.32 | 35.3% |
| DCF (EBITDA 10y) | 445.29 - 621.90 | 538.50 | 42.5% |
| Fair Value | 888.53 - 888.53 | 888.53 | 135.06% |
| P/E | 285.66 - 353.28 | 319.48 | -15.5% |
| EV/EBITDA | 307.59 - 505.03 | 432.11 | 14.3% |
| EPV | 368.33 - 473.90 | 421.11 | 11.4% |
| DDM - Stable | 280.59 - 620.24 | 450.41 | 19.2% |
| DDM - Multi | 315.11 - 553.24 | 402.54 | 6.5% |
| Market Cap (mil) | 6,896.95 |
| Beta | 0.51 |
| Outstanding shares (mil) | 18.25 |
| Enterprise Value (mil) | 5,116.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.51% |
| Cost of Debt | 4.25% |
| WACC | 6.32% |