As of 2025-05-16, the Intrinsic Value of Nintendo Co Ltd (7974.T) is 7,095.83 JPY. This 7974.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,445.00 JPY, the upside of Nintendo Co Ltd is -38.00%.
The range of the Intrinsic Value is 5,388.01 - 11,453.71 JPY
Based on its market price of 11,445.00 JPY and our intrinsic valuation, Nintendo Co Ltd (7974.T) is overvalued by 38.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,388.01 - 11,453.71 | 7,095.83 | -38.0% |
| DCF (Growth 10y) | 6,297.25 - 13,025.00 | 8,206.19 | -28.3% |
| DCF (EBITDA 5y) | 7,476.49 - 10,867.04 | 8,760.89 | -23.5% |
| DCF (EBITDA 10y) | 8,210.32 - 12,468.72 | 9,832.12 | -14.1% |
| Fair Value | 6,029.41 - 6,029.41 | 6,029.41 | -47.32% |
| P/E | 5,451.10 - 8,911.18 | 7,471.64 | -34.7% |
| EV/EBITDA | 4,606.32 - 7,856.90 | 5,853.52 | -48.9% |
| EPV | 4,733.88 - 6,262.28 | 5,498.09 | -52.0% |
| DDM - Stable | 2,339.67 - 7,687.03 | 5,013.35 | -56.2% |
| DDM - Multi | 5,567.03 - 13,303.41 | 7,748.19 | -32.3% |
| Market Cap (mil) | 14,863,507.00 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1,298.69 |
| Enterprise Value (mil) | 13,417,677.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.12% |
| Cost of Debt | 4.25% |
| WACC | 7.12% |