DCF Value

The DCF Value for Nishi-Nippon Railroad Co Ltd (9031) under the Base Case is 3 052.99 JPY. Compared with the current market price of 2 913 JPY, the stock appears Undervalued by 5% .

Key assumptions
DCF Value
Base Case
¥3 052.99
Undervaluation 5%
DCF Value
Price ¥2 913
Explore More DCF Valuations

Reverse DCF

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