What is the intrinsic value of 2108.T?

As of 2025-07-06, the Intrinsic Value of Nippon Beet Sugar Manufacturing Co Ltd (2108.T) is 3,361.83 JPY. This 2108.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,404.00 JPY, the upside of Nippon Beet Sugar Manufacturing Co Ltd is 39.80%.

The range of the Intrinsic Value is 2,579.79 - 4,793.50 JPY

Is 2108.T undervalued or overvalued?

Based on its market price of 2,404.00 JPY and our intrinsic valuation, Nippon Beet Sugar Manufacturing Co Ltd (2108.T) is undervalued by 39.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,579.79 - 4,793.50	3,361.83	39.8%
DCF (Growth 10y)	3,145.38 - 5,748.50	4,066.85	69.2%
DCF (EBITDA 5y)	2,727.27 - 5,456.19	3,842.25	59.8%
DCF (EBITDA 10y)	3,466.55 - 6,864.77	4,827.96	100.8%
Fair Value	3,509.98 - 3,509.98	3,509.98	46.01%
P/E	2,935.07 - 3,889.62	3,408.87	41.8%
EV/EBITDA	2,299.53 - 4,982.88	3,155.77	31.3%
EPV	(979.72) - (1,189.50)	(1,084.61)	-145.1%
DDM - Stable	1,869.41 - 4,369.87	3,119.64	29.8%
DDM - Multi	4,963.82 - 9,142.50	6,446.09	168.1%