What is the intrinsic value of 6930.T?
As of 2025-05-16, the Intrinsic Value of Nippon Antenna Co Ltd (6930.T) is
863.34 JPY. This 6930.T valuation is based on the model Peter Lynch Fair Value.
With the current market price of 615.00 JPY, the upside of Nippon Antenna Co Ltd is
40.38%.
Is 6930.T undervalued or overvalued?
Based on its market price of 615.00 JPY and our intrinsic valuation, Nippon Antenna Co Ltd (6930.T) is undervalued by 40.38%.
863.34 JPY
Intrinsic Value
6930.T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(37,478.80) - (1,679.23) |
(3,775.22) |
-713.9% |
| DCF (Growth 10y) |
(956.20) - (21,655.04) |
(2,182.38) |
-454.9% |
| DCF (EBITDA 5y) |
(4.96) - (406.08) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(84.15) - (369.63) |
(1,234.50) |
-123450.0% |
| Fair Value |
863.34 - 863.34 |
863.34 |
40.38% |
| P/E |
1,136.15 - 1,778.47 |
1,480.62 |
140.8% |
| EV/EBITDA |
2,123.27 - 4,000.19 |
2,827.12 |
359.7% |
| EPV |
(272.70) - (957.87) |
(615.29) |
-200.0% |
| DDM - Stable |
2,592.66 - 44,317.06 |
23,454.89 |
3713.8% |
| DDM - Multi |
(1,804.29) - (24,261.05) |
(3,374.38) |
-648.7% |
6930.T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,396.92 |
| Beta |
0.60 |
| Outstanding shares (mil) |
10.40 |
| Enterprise Value (mil) |
-3,234.08 |
| Market risk premium |
6.13% |
| Cost of Equity |
6.36% |
| Cost of Debt |
10.17% |
| WACC |
6.43% |