As of 2026-04-04, the Intrinsic Value of Daiun Co Ltd (9363.T) is 753.91 JPY. This 9363.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 508.00 JPY, the upside of Daiun Co Ltd is 48.40%.
The range of the Intrinsic Value is 617.73 - 1,008.48 JPY
Based on its market price of 508.00 JPY and our intrinsic valuation, Daiun Co Ltd (9363.T) is undervalued by 48.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 617.73 - 1,008.48 | 753.91 | 48.4% |
| DCF (Growth 10y) | 657.66 - 1,048.70 | 794.46 | 56.4% |
| DCF (EBITDA 5y) | 492.94 - 581.62 | 531.99 | 4.7% |
| DCF (EBITDA 10y) | 554.40 - 664.12 | 602.76 | 18.7% |
| Fair Value | 1,130.91 - 1,130.91 | 1,130.91 | 122.62% |
| P/E | 359.30 - 925.54 | 596.10 | 17.3% |
| EV/EBITDA | 360.82 - 638.60 | 522.44 | 2.8% |
| EPV | 670.97 - 864.65 | 767.81 | 51.1% |
| DDM - Stable | 502.24 - 1,199.81 | 851.03 | 67.5% |
| DDM - Multi | 634.43 - 1,180.22 | 825.35 | 62.5% |
| Market Cap (mil) | 3,164.84 |
| Beta | 0.80 |
| Outstanding shares (mil) | 6.23 |
| Enterprise Value (mil) | 2,310.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.85% |
| Cost of Debt | 4.25% |
| WACC | 5.37% |