As of 2025-07-03, the Intrinsic Value of Nippon Seiro Co Ltd (5010.T) is 604.24 JPY. This 5010.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.00 JPY, the upside of Nippon Seiro Co Ltd is 216.40%.
The range of the Intrinsic Value is 408.42 - 912.27 JPY
Based on its market price of 191.00 JPY and our intrinsic valuation, Nippon Seiro Co Ltd (5010.T) is undervalued by 216.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 408.42 - 912.27 | 604.24 | 216.4% |
| DCF (Growth 10y) | 573.09 - 1,126.14 | 788.92 | 313.0% |
| DCF (EBITDA 5y) | 94.41 - 299.94 | 218.63 | 14.5% |
| DCF (EBITDA 10y) | 287.19 - 530.25 | 423.58 | 121.8% |
| Fair Value | 378.57 - 378.57 | 378.57 | 98.20% |
| P/E | 409.66 - 802.57 | 616.32 | 222.7% |
| EV/EBITDA | (141.01) - 262.15 | 60.05 | -68.6% |
| EPV | (315.66) - (214.32) | (264.99) | -238.7% |
| DDM - Stable | 267.12 - 561.10 | 414.11 | 116.8% |
| DDM - Multi | 178.02 - 323.82 | 232.58 | 21.8% |
| Market Cap (mil) | 4,278.40 |
| Beta | 2.30 |
| Outstanding shares (mil) | 22.40 |
| Enterprise Value (mil) | 19,200.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 16.49% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |