As of 2025-07-09, the Intrinsic Value of nms Holdings Corp (2162.T) is 6,777.28 JPY. This 2162.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 495.00 JPY, the upside of nms Holdings Corp is 1,269.10%.
The range of the Intrinsic Value is 4,035.61 - 17,874.93 JPY
Based on its market price of 495.00 JPY and our intrinsic valuation, nms Holdings Corp (2162.T) is undervalued by 1,269.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,035.61 - 17,874.93 | 6,777.28 | 1269.1% |
| DCF (Growth 10y) | 6,338.66 - 25,448.07 | 10,135.77 | 1947.6% |
| DCF (EBITDA 5y) | 512.87 - 1,714.10 | 1,099.52 | 122.1% |
| DCF (EBITDA 10y) | 1,742.27 - 3,401.70 | 2,535.33 | 412.2% |
| Fair Value | 145.91 - 145.91 | 145.91 | -70.52% |
| P/E | 243.38 - 972.12 | 629.20 | 27.1% |
| EV/EBITDA | (471.80) - 322.01 | 33.34 | -93.3% |
| EPV | 763.83 - 1,142.67 | 953.25 | 92.6% |
| DDM - Stable | 272.59 - 864.43 | 568.51 | 14.9% |
| DDM - Multi | 2,433.91 - 6,042.42 | 3,475.48 | 602.1% |
| Market Cap (mil) | 10,696.95 |
| Beta | 1.11 |
| Outstanding shares (mil) | 21.61 |
| Enterprise Value (mil) | 26,807.75 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.27% |
| Cost of Debt | 4.25% |
| WACC | 4.48% |