As of 2025-07-08, the Intrinsic Value of Nippon Thompson Co Ltd (6480.T) is 301.89 JPY. This 6480.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 543.00 JPY, the upside of Nippon Thompson Co Ltd is -44.40%.
The range of the Intrinsic Value is 109.81 - 1,085.01 JPY
Based on its market price of 543.00 JPY and our intrinsic valuation, Nippon Thompson Co Ltd (6480.T) is overvalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.81 - 1,085.01 | 301.89 | -44.4% |
| DCF (Growth 10y) | 199.12 - 1,408.16 | 437.97 | -19.3% |
| DCF (EBITDA 5y) | 275.08 - 387.69 | 340.46 | -37.3% |
| DCF (EBITDA 10y) | 307.73 - 467.88 | 393.70 | -27.5% |
| Fair Value | 332.65 - 332.65 | 332.65 | -38.74% |
| P/E | 159.67 - 421.89 | 278.83 | -48.6% |
| EV/EBITDA | 200.08 - 284.81 | 234.12 | -56.9% |
| EPV | 496.94 - 696.73 | 596.83 | 9.9% |
| DDM - Stable | 104.79 - 321.33 | 213.06 | -60.8% |
| DDM - Multi | 626.17 - 1,332.94 | 836.55 | 54.1% |
| Market Cap (mil) | 39,910.50 |
| Beta | 1.11 |
| Outstanding shares (mil) | 73.50 |
| Enterprise Value (mil) | 50,379.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.81% |
| Cost of Debt | 4.25% |
| WACC | 6.64% |