The Discounted Cash Flow (DCF) valuation of Nippon Steel Corp (5401.T) is 2,462.64 JPY. With the latest stock price at 2,863.00 JPY, the upside of Nippon Steel Corp based on DCF is -14.0%.
Based on the latest price of 2,863.00 JPY and our DCF valuation, Nippon Steel Corp (5401.T) is a sell. selling 5401.T stocks now will result in a potential gain of 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.4% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,330.77 - 5,467.52 | 2,462.64 |
| Upside | -53.5% - 91.0% | -14.0% |