DCF Value

The DCF Value for Nihonwasou Holdings Inc (2499) under the Base Case is 353.49 JPY. Compared with the current market price of 312 JPY, the stock appears Undervalued by 12% .

Key assumptions
DCF Value
Base Case
¥353.49
Undervaluation 12%
DCF Value
Price ¥312
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time