As of 2025-07-20, the Intrinsic Value of Nippon Ski Resort Development Co Ltd (6040.T) is 645.37 JPY. This 6040.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 534.00 JPY, the upside of Nippon Ski Resort Development Co Ltd is 20.90%.
The range of the Intrinsic Value is 437.69 - 1,327.91 JPY
Based on its market price of 534.00 JPY and our intrinsic valuation, Nippon Ski Resort Development Co Ltd (6040.T) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 437.69 - 1,327.91 | 645.37 | 20.9% |
| DCF (Growth 10y) | 586.67 - 1,722.30 | 853.08 | 59.8% |
| DCF (EBITDA 5y) | 450.91 - 830.96 | 602.67 | 12.9% |
| DCF (EBITDA 10y) | 569.46 - 1,046.55 | 756.16 | 41.6% |
| Fair Value | 845.14 - 845.14 | 845.14 | 58.27% |
| P/E | 373.80 - 513.85 | 447.63 | -16.2% |
| EV/EBITDA | 325.44 - 606.74 | 447.70 | -16.2% |
| EPV | (22.20) - (40.26) | (31.23) | -105.8% |
| DDM - Stable | 367.32 - 1,490.09 | 928.70 | 73.9% |
| DDM - Multi | 424.35 - 1,333.58 | 643.23 | 20.5% |
| Market Cap (mil) | 25,637.34 |
| Beta | 0.69 |
| Outstanding shares (mil) | 48.01 |
| Enterprise Value (mil) | 24,785.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.24% |
| Cost of Debt | 4.25% |
| WACC | 5.92% |