As of 2025-06-03, the Intrinsic Value of Nisshin Group Holdings Co Ltd (8881.T) is 1,205.03 JPY. This 8881.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 498.00 JPY, the upside of Nisshin Group Holdings Co Ltd is 142.00%.
The range of the Intrinsic Value is 1,055.64 - 1,461.48 JPY
Based on its market price of 498.00 JPY and our intrinsic valuation, Nisshin Group Holdings Co Ltd (8881.T) is undervalued by 142.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,055.64 - 1,461.48 | 1,205.03 | 142.0% |
| DCF (Growth 10y) | 1,148.30 - 1,591.23 | 1,311.84 | 163.4% |
| DCF (EBITDA 5y) | 1,131.47 - 1,476.29 | 1,327.36 | 166.5% |
| DCF (EBITDA 10y) | 1,190.48 - 1,558.17 | 1,389.48 | 179.0% |
| Fair Value | 311.52 - 311.52 | 311.52 | -37.44% |
| P/E | 353.74 - 705.29 | 521.31 | 4.7% |
| EV/EBITDA | 734.62 - 1,583.80 | 1,093.73 | 119.6% |
| EPV | 1,237.55 - 1,574.45 | 1,406.00 | 182.3% |
| DDM - Stable | 391.51 - 861.35 | 626.43 | 25.8% |
| DDM - Multi | 339.30 - 588.37 | 430.96 | -13.5% |
| Market Cap (mil) | 23,381.10 |
| Beta | 0.86 |
| Outstanding shares (mil) | 46.95 |
| Enterprise Value (mil) | 13,350.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.32% |
| Cost of Debt | 4.25% |
| WACC | 5.11% |