As of 2025-05-20, the Intrinsic Value of Nissan Motor Co Ltd (7201.T) is 1,078.02 JPY. This 7201.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 361.00 JPY, the upside of Nissan Motor Co Ltd is 198.60%.
The range of the Intrinsic Value is (237.16) - 13,042.43 JPY
Based on its market price of 361.00 JPY and our intrinsic valuation, Nissan Motor Co Ltd (7201.T) is undervalued by 198.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (237.16) - 13,042.43 | 1,078.02 | 198.6% |
| DCF (Growth 10y) | 167.33 - 16,308.19 | 1,784.18 | 394.2% |
| DCF (EBITDA 5y) | (146.28) - 1,862.45 | 765.45 | 112.0% |
| DCF (EBITDA 10y) | 137.08 - 3,106.60 | 1,287.24 | 256.6% |
| Fair Value | 143.30 - 143.30 | 143.30 | -60.30% |
| P/E | 177.12 - 957.24 | 544.06 | 50.7% |
| EV/EBITDA | (1,323.01) - 407.91 | (627.77) | -273.9% |
| EPV | (2,510.28) - (3,816.73) | (3,163.49) | -976.3% |
| DDM - Stable | 100.31 - 256.93 | 178.62 | -50.5% |
| DDM - Multi | 1,104.11 - 2,175.40 | 1,462.09 | 305.0% |
| Market Cap (mil) | 1,340,754.00 |
| Beta | 1.06 |
| Outstanding shares (mil) | 3,714.00 |
| Enterprise Value (mil) | 8,388,274.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 17.02% |
| Cost of Debt | 11.20% |
| WACC | 9.11% |