As of 2025-06-02, the Intrinsic Value of Nippon Building Fund Inc (8951.T) is 73,281.06 JPY. This 8951.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131,600.00 JPY, the upside of Nippon Building Fund Inc is -44.30%.
The range of the Intrinsic Value is 21,355.51 - 341,827.36 JPY
Based on its market price of 131,600.00 JPY and our intrinsic valuation, Nippon Building Fund Inc (8951.T) is overvalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21,355.51 - 341,827.36 | 73,281.06 | -44.3% |
| DCF (Growth 10y) | 62,457.95 - 511,778.05 | 135,516.47 | 3.0% |
| DCF (EBITDA 5y) | 278,816.41 - 314,494.47 | 298,302.67 | 126.7% |
| DCF (EBITDA 10y) | 273,604.13 - 327,536.31 | 301,493.53 | 129.1% |
| Fair Value | 50,835.12 - 50,835.12 | 50,835.12 | -61.37% |
| P/E | 108,585.96 - 123,843.25 | 115,638.04 | -12.1% |
| EV/EBITDA | 109,074.24 - 259,307.24 | 176,366.87 | 34.0% |
| EPV | (151,736.13) - (172,807.68) | (162,271.76) | -223.3% |
| DDM - Stable | 80,803.81 - 420,502.35 | 250,652.94 | 90.5% |
| DDM - Multi | 102,463.51 - 376,035.74 | 156,784.71 | 19.1% |
| Market Cap (mil) | 1,118,600.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 8.50 |
| Enterprise Value (mil) | 1,683,552.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.92% |
| Cost of Debt | 4.25% |
| WACC | 5.35% |