As of 2025-06-04, the Intrinsic Value of Nihon Seimitsu Co Ltd (7771.T) is 110.38 JPY. This 7771.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.00 JPY, the upside of Nihon Seimitsu Co Ltd is 18.70%.
The range of the Intrinsic Value is 70.68 - 177.53 JPY
Based on its market price of 93.00 JPY and our intrinsic valuation, Nihon Seimitsu Co Ltd (7771.T) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.68 - 177.53 | 110.38 | 18.7% |
| DCF (Growth 10y) | 119.45 - 253.35 | 169.29 | 82.0% |
| DCF (EBITDA 5y) | 0.72 - 59.92 | 29.10 | -68.7% |
| DCF (EBITDA 10y) | 34.73 - 101.78 | 66.24 | -28.8% |
| Fair Value | -22.50 - -22.50 | -22.50 | -124.19% |
| P/E | (13.66) - 3.26 | (6.30) | -106.8% |
| EV/EBITDA | (12.47) - 85.80 | 27.03 | -70.9% |
| EPV | 174.89 - 237.55 | 206.22 | 121.7% |
| DDM - Stable | (7.29) - (17.39) | (12.34) | -113.3% |
| DDM - Multi | 1.87 - 3.67 | 2.50 | -97.3% |
| Market Cap (mil) | 2,068.32 |
| Beta | 0.68 |
| Outstanding shares (mil) | 22.24 |
| Enterprise Value (mil) | 4,133.31 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.65% |
| Cost of Debt | 4.25% |
| WACC | 4.96% |