As of 2026-06-10, the Intrinsic Value of Nihon Flush Co Ltd (7820.T) is 1,002.85 JPY. This 7820.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 706.00 JPY, the upside of Nihon Flush Co Ltd is 42.00%.
The range of the Intrinsic Value is 801.99 - 1,560.46 JPY
Based on its market price of 706.00 JPY and our intrinsic valuation, Nihon Flush Co Ltd (7820.T) is undervalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 801.99 - 1,560.46 | 1,002.85 | 42.0% |
| DCF (Growth 10y) | 992.54 - 2,022.82 | 1,266.81 | 79.4% |
| DCF (EBITDA 5y) | 663.57 - 761.72 | 717.66 | 1.7% |
| DCF (EBITDA 10y) | 763.83 - 895.71 | 831.06 | 17.7% |
| Fair Value | 282.48 - 282.48 | 282.48 | -59.99% |
| P/E | 647.07 - 897.17 | 790.72 | 12.0% |
| EV/EBITDA | 677.36 - 826.92 | 768.24 | 8.8% |
| EPV | 1,036.76 - 1,315.63 | 1,176.20 | 66.6% |
| DDM - Stable | 554.20 - 1,908.24 | 1,231.22 | 74.4% |
| DDM - Multi | 722.81 - 1,829.41 | 1,024.38 | 45.1% |
| Market Cap (mil) | 17,692.36 |
| Beta | 0.36 |
| Outstanding shares (mil) | 25.06 |
| Enterprise Value (mil) | 8,405.59 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.25% |
| WACC | 6.50% |