
Nippon Steel Corp
TSE:5401

Intrinsic Value
The intrinsic value of one
Nippon Steel Corp
stock under the Base Case scenario is
7 992.62
JPY.
Compared to the current market price of 3 006 JPY,
Nippon Steel Corp
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nippon Steel Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Nippon Steel Corp
Balance Sheet Decomposition
Nippon Steel Corp
Current Assets | 4.9T |
Cash & Short-Term Investments | 667.8B |
Receivables | 1.6T |
Other Current Assets | 2.6T |
Non-Current Assets | 6.3T |
Long-Term Investments | 2.2T |
PP&E | 3.6T |
Intangibles | 258.4B |
Other Non-Current Assets | 246.1B |
Free Cash Flow Analysis
Nippon Steel Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nippon Steel Corp
Revenue
|
8.8T
JPY
|
Cost of Revenue
|
-7.4T
JPY
|
Gross Profit
|
1.4T
JPY
|
Operating Expenses
|
-809.5B
JPY
|
Operating Income
|
562.9B
JPY
|
Other Expenses
|
-92.4B
JPY
|
Net Income
|
470.5B
JPY
|
Profitability Score
Profitability Due Diligence
Nippon Steel Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Nippon Steel Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nippon Steel Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Nippon Steel Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nippon Steel Corp
According to Wall Street analysts, the average 1-year price target for
Nippon Steel Corp
is 3 856.45 JPY
with a low forecast of 3 181.5 JPY and a high forecast of 4 294.5 JPY.
Dividends
Current shareholder yield for Nippon Steel Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Nippon Steel Corp
stock under the Base Case scenario is
7 992.62
JPY.
Compared to the current market price of 3 006 JPY,
Nippon Steel Corp
is
Undervalued by 62%.