As of 2025-07-08, the Intrinsic Value of NSK Ltd (6471.T) is 2,619.12 JPY. This 6471.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 683.10 JPY, the upside of NSK Ltd is 283.40%.
The range of the Intrinsic Value is 1,252.16 - 23,849.12 JPY
Based on its market price of 683.10 JPY and our intrinsic valuation, NSK Ltd (6471.T) is undervalued by 283.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,252.16 - 23,849.12 | 2,619.12 | 283.4% |
| DCF (Growth 10y) | 1,453.51 - 24,593.30 | 2,860.64 | 318.8% |
| DCF (EBITDA 5y) | 950.59 - 1,363.83 | 1,141.76 | 67.1% |
| DCF (EBITDA 10y) | 1,145.41 - 1,674.71 | 1,385.91 | 102.9% |
| Fair Value | 532.40 - 532.40 | 532.40 | -22.06% |
| P/E | 328.38 - 677.71 | 490.37 | -28.2% |
| EV/EBITDA | 474.01 - 737.30 | 629.41 | -7.9% |
| EPV | 1,379.79 - 1,995.84 | 1,687.81 | 147.1% |
| DDM - Stable | 194.18 - 743.92 | 469.05 | -31.3% |
| DDM - Multi | 1,027.75 - 2,700.39 | 1,451.09 | 112.4% |
| Market Cap (mil) | 341,550.00 |
| Beta | 0.91 |
| Outstanding shares (mil) | 500.00 |
| Enterprise Value (mil) | 526,921.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.25% |
| WACC | 5.59% |