As of 2025-07-06, the Intrinsic Value of Nikkiso Co Ltd (6376.T) is 1,559.02 JPY. This 6376.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,290.00 JPY, the upside of Nikkiso Co Ltd is 20.90%.
The range of the Intrinsic Value is 893.26 - 3,078.78 JPY
Based on its market price of 1,290.00 JPY and our intrinsic valuation, Nikkiso Co Ltd (6376.T) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 893.26 - 3,078.78 | 1,559.02 | 20.9% |
| DCF (Growth 10y) | 1,551.26 - 4,199.50 | 2,362.92 | 83.2% |
| DCF (EBITDA 5y) | 1,003.04 - 1,531.62 | 1,274.49 | -1.2% |
| DCF (EBITDA 10y) | 1,618.67 - 2,366.82 | 1,989.36 | 54.2% |
| Fair Value | 2,672.38 - 2,672.38 | 2,672.38 | 107.16% |
| P/E | 1,071.09 - 1,609.38 | 1,237.06 | -4.1% |
| EV/EBITDA | 297.65 - 779.91 | 561.19 | -56.5% |
| EPV | 170.53 - 441.73 | 306.13 | -76.3% |
| DDM - Stable | 670.67 - 1,670.00 | 1,170.34 | -9.3% |
| DDM - Multi | 1,771.86 - 3,439.15 | 2,339.94 | 81.4% |
| Market Cap (mil) | 89,242.20 |
| Beta | 1.18 |
| Outstanding shares (mil) | 69.18 |
| Enterprise Value (mil) | 153,324.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.46% |
| Cost of Debt | 4.25% |
| WACC | 6.34% |