As of 2026-04-04, the Intrinsic Value of Kawasaki Geological Engineering Co Ltd (4673.T) is 28,456.15 JPY. This 4673.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,500.00 JPY, the upside of Kawasaki Geological Engineering Co Ltd is 417.40%.
The range of the Intrinsic Value is 15,828.42 - 98,486.21 JPY
Based on its market price of 5,500.00 JPY and our intrinsic valuation, Kawasaki Geological Engineering Co Ltd (4673.T) is undervalued by 417.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,828.42 - 98,486.21 | 28,456.15 | 417.4% |
| DCF (Growth 10y) | 24,729.61 - 142,889.19 | 42,856.96 | 679.2% |
| DCF (EBITDA 5y) | 10,061.68 - 16,012.23 | 13,878.70 | 152.3% |
| DCF (EBITDA 10y) | 16,030.01 - 25,409.96 | 21,454.79 | 290.1% |
| Fair Value | 24,927.05 - 24,927.05 | 24,927.05 | 353.22% |
| P/E | 11,007.78 - 16,991.33 | 14,702.11 | 167.3% |
| EV/EBITDA | 1,965.25 - 7,183.34 | 5,053.34 | -8.1% |
| EPV | 3,607.65 - 8,141.31 | 5,874.48 | 6.8% |
| DDM - Stable | 7,913.00 - 36,880.54 | 22,396.71 | 307.2% |
| DDM - Multi | 16,014.40 - 61,581.16 | 25,838.68 | 369.8% |
| Market Cap (mil) | 3,422.75 |
| Beta | 1.29 |
| Outstanding shares (mil) | 0.62 |
| Enterprise Value (mil) | 5,936.64 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.63% |
| Cost of Debt | 4.25% |
| WACC | 5.13% |