What is the intrinsic value of 4362.T?

As of 2025-05-21, the Intrinsic Value of Nippon Fine Chemical Co Ltd (4362.T) is 2,796.20 JPY. This 4362.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,127.00 JPY, the upside of Nippon Fine Chemical Co Ltd is 31.50%.

The range of the Intrinsic Value is 2,015.74 - 5,580.00 JPY

Is 4362.T undervalued or overvalued?

Based on its market price of 2,127.00 JPY and our intrinsic valuation, Nippon Fine Chemical Co Ltd (4362.T) is undervalued by 31.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,015.74 - 5,580.00	2,796.20	31.5%
DCF (Growth 10y)	2,141.85 - 5,598.64	2,905.58	36.6%
DCF (EBITDA 5y)	1,745.02 - 2,291.34	2,091.34	-1.7%
DCF (EBITDA 10y)	1,891.22 - 2,521.88	2,251.65	5.9%
Fair Value	1,418.96 - 1,418.96	1,418.96	-33.29%
P/E	1,103.47 - 1,769.93	1,435.65	-32.5%
EV/EBITDA	1,296.00 - 2,011.99	1,695.58	-20.3%
EPV	1,501.42 - 1,954.47	1,727.95	-18.8%
DDM - Stable	1,729.63 - 7,946.55	4,838.08	127.5%
DDM - Multi	1,938.39 - 6,649.45	2,970.04	39.6%