As of 2025-05-19, the Intrinsic Value of Nippon Hume Corp (5262.T) is 973.42 JPY. This 5262.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,706.00 JPY, the upside of Nippon Hume Corp is -42.90%.
The range of the Intrinsic Value is 822.42 - 1,358.61 JPY
Based on its market price of 1,706.00 JPY and our intrinsic valuation, Nippon Hume Corp (5262.T) is overvalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 822.42 - 1,358.61 | 973.42 | -42.9% |
| DCF (Growth 10y) | 909.03 - 1,507.19 | 1,078.57 | -36.8% |
| DCF (EBITDA 5y) | 742.09 - 876.32 | 817.59 | -52.1% |
| DCF (EBITDA 10y) | 802.73 - 951.85 | 881.45 | -48.3% |
| Fair Value | 626.48 - 626.48 | 626.48 | -63.28% |
| P/E | 957.23 - 2,089.94 | 1,509.67 | -11.5% |
| EV/EBITDA | 650.39 - 1,131.53 | 889.02 | -47.9% |
| EPV | 911.23 - 1,070.64 | 990.94 | -41.9% |
| DDM - Stable | 1,345.98 - 4,374.19 | 2,860.09 | 67.6% |
| DDM - Multi | 951.84 - 2,356.56 | 1,350.33 | -20.8% |
| Market Cap (mil) | 50,071.10 |
| Beta | 0.90 |
| Outstanding shares (mil) | 29.35 |
| Enterprise Value (mil) | 36,956.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.55% |
| Cost of Debt | 4.25% |
| WACC | 6.45% |