What is the intrinsic value of 6356.T?

As of 2025-07-15, the Intrinsic Value of Nippon Gear Co Ltd (6356.T) is 2,066.37 JPY. This 6356.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 529.00 JPY, the upside of Nippon Gear Co Ltd is 290.60%.

The range of the Intrinsic Value is 1,725.02 - 2,658.41 JPY

Is 6356.T undervalued or overvalued?

Based on its market price of 529.00 JPY and our intrinsic valuation, Nippon Gear Co Ltd (6356.T) is undervalued by 290.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,725.02 - 2,658.41	2,066.37	290.6%
DCF (Growth 10y)	1,834.22 - 2,771.22	2,178.85	311.9%
DCF (EBITDA 5y)	1,245.06 - 1,612.73	1,472.53	178.4%
DCF (EBITDA 10y)	1,475.55 - 1,895.77	1,710.61	223.4%
Fair Value	2,714.28 - 2,714.28	2,714.28	413.10%
P/E	731.51 - 1,118.29	904.59	71.0%
EV/EBITDA	869.42 - 1,365.56	1,145.59	116.6%
EPV	1,306.87 - 1,723.98	1,515.42	186.5%
DDM - Stable	944.59 - 2,109.21	1,526.90	188.6%
DDM - Multi	1,122.64 - 2,014.83	1,448.05	173.7%