As of 2026-04-04, the Intrinsic Value of Oomitsu Co Ltd (3160.T) is 11,695.83 JPY. This 3160.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 583.00 JPY, the upside of Oomitsu Co Ltd is 1,906.10%.
The range of the Intrinsic Value is 6,659.09 - 42,892.68 JPY
Based on its market price of 583.00 JPY and our intrinsic valuation, Oomitsu Co Ltd (3160.T) is undervalued by 1,906.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,659.09 - 42,892.68 | 11,695.83 | 1906.1% |
| DCF (Growth 10y) | 10,006.48 - 59,324.66 | 16,883.06 | 2795.9% |
| DCF (EBITDA 5y) | 1,177.35 - 3,623.22 | 2,199.03 | 277.2% |
| DCF (EBITDA 10y) | 2,998.70 - 6,324.32 | 4,364.55 | 648.6% |
| Fair Value | -42.44 - -42.44 | -42.44 | -107.28% |
| P/E | (12.66) - 997.48 | 416.35 | -28.6% |
| EV/EBITDA | 309.89 - 16,331.63 | 5,101.00 | 775.0% |
| EPV | (618.66) - (587.40) | (603.03) | -203.4% |
| DDM - Stable | (20.35) - (104.08) | (62.21) | -110.7% |
| DDM - Multi | 4,247.01 - 16,998.87 | 6,809.14 | 1067.9% |
| Market Cap (mil) | 8,675.04 |
| Beta | 0.14 |
| Outstanding shares (mil) | 14.88 |
| Enterprise Value (mil) | 19,266.14 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.65% |
| Cost of Debt | 4.25% |
| WACC | 4.23% |