As of 2025-05-21, the Intrinsic Value of Nissan Tokyo Sales Holdings Co Ltd (8291.T) is 1,929.08 JPY. This 8291.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 465.00 JPY, the upside of Nissan Tokyo Sales Holdings Co Ltd is 314.90%.
The range of the Intrinsic Value is 1,595.81 - 2,470.37 JPY
Based on its market price of 465.00 JPY and our intrinsic valuation, Nissan Tokyo Sales Holdings Co Ltd (8291.T) is undervalued by 314.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,595.81 - 2,470.37 | 1,929.08 | 314.9% |
| DCF (Growth 10y) | 1,732.94 - 2,606.48 | 2,067.35 | 344.6% |
| DCF (EBITDA 5y) | 1,125.18 - 1,430.60 | 1,255.60 | 170.0% |
| DCF (EBITDA 10y) | 1,371.49 - 1,730.32 | 1,525.69 | 228.1% |
| Fair Value | 1,779.71 - 1,779.71 | 1,779.71 | 282.73% |
| P/E | 492.62 - 771.97 | 622.19 | 33.8% |
| EV/EBITDA | 595.45 - 1,084.33 | 814.78 | 75.2% |
| EPV | 666.55 - 856.06 | 761.31 | 63.7% |
| DDM - Stable | 617.30 - 1,280.07 | 948.68 | 104.0% |
| DDM - Multi | 1,180.42 - 1,894.16 | 1,453.56 | 212.6% |
| Market Cap (mil) | 30,987.60 |
| Beta | 0.80 |
| Outstanding shares (mil) | 66.64 |
| Enterprise Value (mil) | 25,077.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.25% |
| WACC | 6.36% |