The Discounted Cash Flow (DCF) valuation of Nippon Sanso Holdings Corp (4091.T) is 4,840.38 JPY. With the latest stock price at 5,449.00 JPY, the upside of Nippon Sanso Holdings Corp based on DCF is -11.2%.
Based on the latest price of 5,449.00 JPY and our DCF valuation, Nippon Sanso Holdings Corp (4091.T) is a sell. Selling 4091.T stocks now will result in a potential gain of 11.2%.
Range | Selected | |
WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 2,835.3 - 10,843.6 | 4,840.38 |
Upside | -48.0% - 99.0% | -11.2% |
(JPY in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 1,308,024 | 1,360,013 | 1,418,909 | 1,479,434 | 1,586,627 | 1,618,359 |
% Growth | 4% | 4% | 4% | 4% | 7% | 2% |
Cost of goods sold | (762,581) | (792,891) | (827,227) | (862,514) | (925,007) | (943,507) |
% of Revenue | 58% | 58% | 58% | 58% | 58% | 58% |
Selling, G&A expenses | (359,318) | (373,600) | (389,778) | (406,405) | (435,851) | (444,568) |
% of Revenue | 27% | 27% | 27% | 27% | 27% | 27% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (40,853) | (42,477) | (44,316) | (46,207) | (49,554) | (50,546) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Tax expense | (43,326) | (41,445) | (43,240) | (45,085) | (48,351) | (49,318) |
Tax rate | 30% | 27% | 27% | 27% | 27% | 27% |
Net profit | 101,946 | 109,601 | 114,347 | 119,224 | 127,863 | 130,420 |
% Margin | 8% | 8% | 8% | 8% | 8% | 8% |