As of 2026-04-04, the Intrinsic Value of Nagoya Railroad Co Ltd (9048.T) is 2,088.49 JPY. This 9048.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,807.50 JPY, the upside of Nagoya Railroad Co Ltd is 15.50%.
The range of the Intrinsic Value is 68.25 - 12,077.17 JPY
Based on its market price of 1,807.50 JPY and our intrinsic valuation, Nagoya Railroad Co Ltd (9048.T) is undervalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.25 - 12,077.17 | 2,088.49 | 15.5% |
| DCF (Growth 10y) | (919.27) - 5,936.56 | 239.44 | -86.8% |
| DCF (EBITDA 5y) | 3,307.00 - 4,655.93 | 3,863.60 | 113.8% |
| DCF (EBITDA 10y) | 3,394.83 - 5,062.75 | 4,094.41 | 126.5% |
| Fair Value | 3,256.14 - 3,256.14 | 3,256.14 | 80.15% |
| P/E | 1,694.11 - 2,311.43 | 1,975.05 | 9.3% |
| EV/EBITDA | 674.64 - 2,762.28 | 1,599.94 | -11.5% |
| EPV | (5,210.81) - (5,742.69) | (5,476.77) | -403.0% |
| DDM - Stable | 1,529.57 - 5,823.53 | 3,676.55 | 103.4% |
| DDM - Multi | 2,640.20 - 7,602.26 | 3,893.90 | 115.4% |
| Market Cap (mil) | 355,535.25 |
| Beta | 0.36 |
| Outstanding shares (mil) | 196.70 |
| Enterprise Value (mil) | 986,781.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.22% |
| Cost of Debt | 4.25% |
| WACC | 4.26% |