Nippon Yusen Kabushiki Kaisha

Mounting Regulatory Costs And Overcapacity Will Crush Value

AnalystLowTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

16 Jun 25

AnalystLowTarget's Fair Value

JP¥3,833.12

44.5% overvalued

10 Sep

JP¥5,537.00

18.2%

0.3%

18.2%

0.3%

Edit anytime before Jun 16 10:06 PM. Then post Updates to your followers.

Author's Valuation

JP¥3.8k

44.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

JP¥3.83k

44.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.53%

Marine and Shipping revenue growth rate

-0.04%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

5.73%

Calculation

JP¥137.95b

Earnings '28

11.99x

PE Ratio '28

JP¥1.65t

Market Cap '28

JP¥1.65t

Market Cap '28

369.62m

No. shares '28

JP¥4.48k

Share Price '28

JP¥4.48k Share Price '28

Discounted to 2025 @ 5.74% p.a.

JP¥3.79k

Fair Value '25