As of 2025-07-21, the Intrinsic Value of Nichia Steel Works Ltd (5658.T) is 886.65 JPY. This 5658.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.00 JPY, the upside of Nichia Steel Works Ltd is 181.50%.
The range of the Intrinsic Value is 613.02 - 2,022.77 JPY
Based on its market price of 315.00 JPY and our intrinsic valuation, Nichia Steel Works Ltd (5658.T) is undervalued by 181.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 613.02 - 2,022.77 | 886.65 | 181.5% |
| DCF (Growth 10y) | 854.57 - 2,861.95 | 1,246.34 | 295.7% |
| DCF (EBITDA 5y) | 452.51 - 502.71 | 468.86 | 48.8% |
| DCF (EBITDA 10y) | 587.17 - 680.78 | 623.34 | 97.9% |
| Fair Value | 514.61 - 514.61 | 514.61 | 63.37% |
| P/E | 160.56 - 226.40 | 190.32 | -39.6% |
| EV/EBITDA | 314.97 - 339.18 | 319.16 | 1.3% |
| EPV | 475.12 - 617.67 | 546.39 | 73.5% |
| DDM - Stable | 253.55 - 1,229.33 | 741.44 | 135.4% |
| DDM - Multi | 795.30 - 2,918.73 | 1,240.99 | 294.0% |
| Market Cap (mil) | 16,304.40 |
| Beta | 0.55 |
| Outstanding shares (mil) | 51.76 |
| Enterprise Value (mil) | 8,434.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.59% |
| Cost of Debt | 4.25% |
| WACC | 5.16% |