As of 2025-05-21, the Intrinsic Value of Nippon Parking Development Co Ltd (2353.T) is 349.21 JPY. This 2353.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.00 JPY, the upside of Nippon Parking Development Co Ltd is 44.30%.
The range of the Intrinsic Value is 242.23 - 660.30 JPY
Based on its market price of 242.00 JPY and our intrinsic valuation, Nippon Parking Development Co Ltd (2353.T) is undervalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 242.23 - 660.30 | 349.21 | 44.3% |
| DCF (Growth 10y) | 287.11 - 741.70 | 404.36 | 67.1% |
| DCF (EBITDA 5y) | 260.97 - 322.37 | 301.35 | 24.5% |
| DCF (EBITDA 10y) | 303.61 - 399.51 | 358.38 | 48.1% |
| Fair Value | 385.24 - 385.24 | 385.24 | 59.19% |
| P/E | 212.96 - 258.57 | 223.50 | -7.6% |
| EV/EBITDA | 182.60 - 222.22 | 212.45 | -12.2% |
| EPV | 78.02 - 114.61 | 96.32 | -60.2% |
| DDM - Stable | 137.44 - 488.05 | 312.74 | 29.2% |
| DDM - Multi | 191.75 - 519.33 | 278.91 | 15.3% |
| Market Cap (mil) | 84,312.80 |
| Beta | 0.61 |
| Outstanding shares (mil) | 348.40 |
| Enterprise Value (mil) | 84,090.23 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.34% |
| Cost of Debt | 4.25% |
| WACC | 6.64% |