What is the intrinsic value of 9044.T?

As of 2025-07-08, the Intrinsic Value of Nankai Electric Railway Co Ltd (9044.T) is 2,586.81 JPY. This 9044.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,187.00 JPY, the upside of Nankai Electric Railway Co Ltd is 18.30%.

The range of the Intrinsic Value is 1,137.65 - 5,529.43 JPY

Is 9044.T undervalued or overvalued?

Based on its market price of 2,187.00 JPY and our intrinsic valuation, Nankai Electric Railway Co Ltd (9044.T) is undervalued by 18.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,137.65 - 5,529.43	2,586.81	18.3%
DCF (Growth 10y)	2,056.26 - 7,055.67	3,710.02	69.6%
DCF (EBITDA 5y)	2,956.72 - 3,373.46	3,172.78	45.1%
DCF (EBITDA 10y)	3,570.55 - 4,361.24	3,964.82	81.3%
Fair Value	4,959.65 - 4,959.65	4,959.65	126.78%
P/E	2,102.89 - 3,078.23	2,563.48	17.2%
EV/EBITDA	154.90 - 2,256.75	1,408.14	-35.6%
EPV	(229.94) - 789.90	279.98	-87.2%
DDM - Stable	2,024.44 - 5,487.70	3,756.08	71.7%
DDM - Multi	2,854.35 - 6,121.77	3,904.37	78.5%