As of 2025-06-26, the Intrinsic Value of Nippon Steel Trading Corp (9810.T) is 89,266.41 JPY. This 9810.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,290.00 JPY, the upside of Nippon Steel Trading Corp is 860.90%.
The range of the Intrinsic Value is 53,302.37 - 232,605.33 JPY
Based on its market price of 9,290.00 JPY and our intrinsic valuation, Nippon Steel Trading Corp (9810.T) is undervalued by 860.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53,302.37 - 232,605.33 | 89,266.41 | 860.9% |
| DCF (Growth 10y) | 74,409.22 - 295,411.35 | 118,973.31 | 1180.7% |
| DCF (EBITDA 5y) | 28,133.58 - 34,993.52 | 31,353.61 | 237.5% |
| DCF (EBITDA 10y) | 46,074.46 - 58,495.35 | 51,838.32 | 458.0% |
| Fair Value | 18,576.14 - 18,576.14 | 18,576.14 | 99.96% |
| P/E | 8,832.32 - 15,170.52 | 11,055.91 | 19.0% |
| EV/EBITDA | (1,746.04) - 7,691.84 | 2,334.99 | -74.9% |
| EPV | 2,655.98 - 8,654.02 | 5,655.00 | -39.1% |
| DDM - Stable | 8,166.00 - 29,114.94 | 18,640.48 | 100.7% |
| DDM - Multi | 34,885.52 - 97,697.53 | 51,538.40 | 454.8% |
| Market Cap (mil) | 299,612.72 |
| Beta | -0.10 |
| Outstanding shares (mil) | 32.25 |
| Enterprise Value (mil) | 696,643.75 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.06% |
| Cost of Debt | 4.25% |
| WACC | 5.08% |