DCF Value

The DCF Value for Niigata Kotsu Co Ltd (9017) under the Base Case is 3 723.76 JPY. Compared with the current market price of 1 961 JPY, the stock appears Undervalued by 47% .

Key assumptions
DCF Value
Base Case
¥3 723.76
Undervaluation 47%
DCF Value
Price ¥1 961
Explore More DCF Valuations

Reverse DCF

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