Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
¥17570.87
Intrinsic ¥23427.83 · 25% MOS
Current price: ¥0.95
Base-case summary
Our base-case DCF for Nippon Telegraph & Telephone Corp (NPPXF) projects 10 years of free cash flow growth at 12.0% for years 1–5 and 6.0% for years 6–10, anchored to 12.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from ¥1.62T in trailing free cash flow, this produces an intrinsic value of ¥23427.83 per share. A 25% safety margin gives a fair value of ¥17570.87, suggesting the stock is currently 1849466% undervalued against the ¥0.95 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
¥1.62T
Cash & equivalents
¥989.1B
Total debt
¥4.12T
Shares outstanding
2.0B