The Discounted Cash Flow (DCF) valuation of Nippon Television Holdings Inc (9404.T) is 2,687.36 JPY. With the latest stock price at 3,099.00 JPY, the upside of Nippon Television Holdings Inc based on DCF is -13.3%.
Based on the latest price of 3,099.00 JPY and our DCF valuation, Nippon Television Holdings Inc (9404.T) is a sell. selling 9404.T stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.1% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,877.30 - 5,720.60 | 2,687.36 |
| Upside | -39.4% - 84.6% | -13.3% |