What is the intrinsic value of 4091.T?

As of 2025-07-15, the Intrinsic Value of Nippon Sanso Holdings Corp (4091.T) is 4,840.38 JPY. This 4091.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,449.00 JPY, the upside of Nippon Sanso Holdings Corp is -11.20%.

The range of the Intrinsic Value is 2,835.30 - 10,843.60 JPY

Is 4091.T undervalued or overvalued?

Based on its market price of 5,449.00 JPY and our intrinsic valuation, Nippon Sanso Holdings Corp (4091.T) is overvalued by 11.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,835.30 - 10,843.60	4,840.38	-11.2%
DCF (Growth 10y)	3,234.94 - 11,047.17	5,207.07	-4.4%
DCF (EBITDA 5y)	2,029.80 - 3,299.63	2,702.43	-50.4%
DCF (EBITDA 10y)	2,686.41 - 4,317.43	3,500.04	-35.8%
Fair Value	3,275.28 - 3,275.28	3,275.28	-39.89%
P/E	2,285.38 - 2,687.58	2,453.32	-55.0%
EV/EBITDA	1,453.57 - 2,490.03	2,017.67	-63.0%
EPV	2,134.38 - 3,741.68	2,938.03	-46.1%
DDM - Stable	2,073.15 - 7,146.91	4,610.03	-15.4%
DDM - Multi	2,773.48 - 7,425.16	4,037.50	-25.9%