As of 2025-06-03, the Intrinsic Value of Bunkyodo Group Holdings Co Ltd (9978.T) is 522.86 JPY. This 9978.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.00 JPY, the upside of Bunkyodo Group Holdings Co Ltd is 886.50%.
The range of the Intrinsic Value is 274.98 - 2,017.79 JPY
Based on its market price of 53.00 JPY and our intrinsic valuation, Bunkyodo Group Holdings Co Ltd (9978.T) is undervalued by 886.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 274.98 - 2,017.79 | 522.86 | 886.5% |
| DCF (Growth 10y) | 366.00 - 2,378.40 | 653.84 | 1133.7% |
| DCF (EBITDA 5y) | 81.23 - 130.52 | 104.14 | 96.5% |
| DCF (EBITDA 10y) | 169.24 - 249.26 | 205.67 | 288.1% |
| Fair Value | 4.54 - 4.54 | 4.54 | -91.43% |
| P/E | 10.65 - 89.88 | 42.19 | -20.4% |
| EV/EBITDA | (63.83) - (19.28) | (44.05) | -183.1% |
| EPV | (84.92) - (83.50) | (84.21) | -258.9% |
| DDM - Stable | 10.08 - 57.65 | 33.87 | -36.1% |
| DDM - Multi | 275.04 - 1,227.97 | 450.07 | 749.2% |
| Market Cap (mil) | 2,324.05 |
| Beta | 0.81 |
| Outstanding shares (mil) | 43.85 |
| Enterprise Value (mil) | 6,163.65 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.17% |
| Cost of Debt | 5.32% |
| WACC | 4.83% |