As of 2026-04-03, the Intrinsic Value of Kanseki Co Ltd (9903.T) is 8,444.22 JPY. This 9903.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 868.00 JPY, the upside of Kanseki Co Ltd is 872.80%.
The range of the Intrinsic Value is 4,095.26 - 57,212.28 JPY
Based on its market price of 868.00 JPY and our intrinsic valuation, Kanseki Co Ltd (9903.T) is undervalued by 872.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,095.26 - 57,212.28 | 8,444.22 | 872.8% |
| DCF (Growth 10y) | 5,886.46 - 71,145.26 | 11,238.31 | 1194.7% |
| DCF (EBITDA 5y) | 1,698.56 - 2,920.49 | 2,315.26 | 166.7% |
| DCF (EBITDA 10y) | 2,842.01 - 4,363.22 | 3,597.98 | 314.5% |
| Fair Value | 286.17 - 286.17 | 286.17 | -67.03% |
| P/E | 890.55 - 1,333.87 | 1,043.43 | 20.2% |
| EV/EBITDA | (574.52) - 180.65 | (286.86) | -133.0% |
| EPV | (178.38) - 61.35 | (58.52) | -106.7% |
| DDM - Stable | 875.84 - 5,888.69 | 3,382.27 | 289.7% |
| DDM - Multi | 3,945.70 - 20,564.87 | 6,614.48 | 662.0% |
| Market Cap (mil) | 6,987.40 |
| Beta | -0.01 |
| Outstanding shares (mil) | 8.05 |
| Enterprise Value (mil) | 18,167.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.69% |
| Cost of Debt | 4.25% |
| WACC | 3.49% |