As of 2026-05-27, the Intrinsic Value of Gantan Beauty Industry Co Ltd (5935.T) is 1,401.61 JPY. This 5935.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,070.00 JPY, the upside of Gantan Beauty Industry Co Ltd is -32.30%.
The range of the Intrinsic Value is 861.26 - 3,440.10 JPY
Based on its market price of 2,070.00 JPY and our intrinsic valuation, Gantan Beauty Industry Co Ltd (5935.T) is overvalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 861.26 - 3,440.10 | 1,401.61 | -32.3% |
| DCF (Growth 10y) | 858.29 - 3,181.25 | 1,346.97 | -34.9% |
| DCF (EBITDA 5y) | 462.78 - 989.88 | 574.06 | -72.3% |
| DCF (EBITDA 10y) | 595.90 - 1,183.98 | 728.09 | -64.8% |
| Fair Value | 4,178.90 - 4,178.90 | 4,178.90 | 101.88% |
| P/E | 1,466.70 - 2,982.55 | 2,141.84 | 3.5% |
| EV/EBITDA | 550.06 - 1,355.09 | 788.46 | -61.9% |
| EPV | 1,781.34 - 2,390.39 | 2,085.87 | 0.8% |
| DDM - Stable | 2,445.12 - 10,605.68 | 6,525.39 | 215.2% |
| DDM - Multi | 2,028.06 - 6,769.95 | 3,112.69 | 50.4% |
| Market Cap (mil) | 7,990.20 |
| Beta | 0.27 |
| Outstanding shares (mil) | 3.86 |
| Enterprise Value (mil) | 8,586.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.26% |
| Cost of Debt | 4.25% |
| WACC | 4.86% |