The Discounted Cash Flow (DCF) valuation of Nippo Ltd (9913.T) is 2,620.35 JPY. With the latest stock price at 3,975.00 JPY, the upside of Nippo Ltd based on DCF is -34.1%.
Based on the latest price of 3,975.00 JPY and our DCF valuation, Nippo Ltd (9913.T) is a sell. selling 9913.T stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,931.31 - 4,478.83 | 2,620.35 |
| Upside | -51.4% - 12.7% | -34.1% |