As of 2026-04-03, the Intrinsic Value of Kensoh Co Ltd (7939.T) is 897.11 JPY. This 7939.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 588.00 JPY, the upside of Kensoh Co Ltd is 52.60%.
The range of the Intrinsic Value is 619.33 - 1,480.88 JPY
Based on its market price of 588.00 JPY and our intrinsic valuation, Kensoh Co Ltd (7939.T) is undervalued by 52.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 619.33 - 1,480.88 | 897.11 | 52.6% |
| DCF (Growth 10y) | 662.29 - 1,496.46 | 932.20 | 58.5% |
| DCF (EBITDA 5y) | 254.41 - 617.38 | 411.88 | -30.0% |
| DCF (EBITDA 10y) | 366.25 - 738.69 | 524.50 | -10.8% |
| Fair Value | 481.90 - 481.90 | 481.90 | -18.04% |
| P/E | 422.30 - 609.71 | 493.02 | -16.2% |
| EV/EBITDA | 153.75 - 494.67 | 291.77 | -50.4% |
| EPV | 909.05 - 1,361.72 | 1,135.39 | 93.1% |
| DDM - Stable | 485.19 - 1,346.99 | 916.09 | 55.8% |
| DDM - Multi | 649.51 - 1,387.18 | 883.00 | 50.2% |
| Market Cap (mil) | 2,363.76 |
| Beta | 0.22 |
| Outstanding shares (mil) | 4.02 |
| Enterprise Value (mil) | 3,100.82 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.60% |
| Cost of Debt | 4.25% |
| WACC | 4.66% |