As of 2025-05-31, the Intrinsic Value of Nakamura Choukou Co Ltd (6166.T) is 366.31 JPY. This 6166.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 300.00 JPY, the upside of Nakamura Choukou Co Ltd is 22.10%.
The range of the Intrinsic Value is 130.25 - 6,728.83 JPY
Based on its market price of 300.00 JPY and our intrinsic valuation, Nakamura Choukou Co Ltd (6166.T) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 130.25 - 6,728.83 | 366.31 | 22.1% |
| DCF (Growth 10y) | 196.55 - 8,342.30 | 490.24 | 63.4% |
| DCF (EBITDA 5y) | 161.72 - 950.31 | 511.57 | 70.5% |
| DCF (EBITDA 10y) | 225.70 - 1,297.43 | 644.45 | 114.8% |
| Fair Value | -14.88 - -14.88 | -14.88 | -104.96% |
| P/E | (28.63) - 52.98 | 6.55 | -97.8% |
| EV/EBITDA | (67.81) - 215.85 | 86.21 | -71.3% |
| EPV | (669.79) - (1,422.07) | (1,045.93) | -448.6% |
| DDM - Stable | (33.14) - (154.27) | (93.71) | -131.2% |
| DDM - Multi | 276.84 - 1,028.19 | 439.45 | 46.5% |
| Market Cap (mil) | 3,306.00 |
| Beta | 1.29 |
| Outstanding shares (mil) | 11.02 |
| Enterprise Value (mil) | 4,920.69 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.01% |
| Cost of Debt | 11.20% |
| WACC | 7.42% |