NTT DATA Group Corporation

DB:NT5 Stock Report

Market Cap: €23.9b

NTT DATA Group Valuation

Is NT5 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NT5 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: NT5 (€17.1) is trading above our estimate of fair value (€7.31)

Significantly Below Fair Value: NT5 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NT5?

Key metric: As NT5 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for NT5. This is calculated by dividing NT5's market cap by their current earnings.
What is NT5's PE Ratio?
PE Ratio28x
EarningsJP¥138.64b
Market CapJP¥3.88t

Price to Earnings Ratio vs Peers

How does NT5's PE Ratio compare to its peers?

The above table shows the PE ratio for NT5 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17.9x
BC8 Bechtle
16.6x9.9%€4.1b
NA9 Nagarro
23.6x17.1%€1.3b
SANT Kontron
12.5x19.1%€1.1b
COK Cancom
18.9x12.8%€765.2m
NT5 NTT DATA Group
28x12.6%€3.9t

Price-To-Earnings vs Peers: NT5 is expensive based on its Price-To-Earnings Ratio (28x) compared to the peer average (17.9x).

Price to Earnings Ratio vs Industry

How does NT5's PE Ratio compare vs other companies in the DE IT Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
NT5 28.0xIndustry Avg. 17.9xNo. of Companies3PE01224364860+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: NT5 is expensive based on its Price-To-Earnings Ratio (28x) compared to the European IT industry average (18.3x).

Price to Earnings Ratio vs Fair Ratio

What is NT5's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NT5 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio28x
Fair PE Ratio33.7x

Price-To-Earnings vs Fair Ratio: NT5 is good value based on its Price-To-Earnings Ratio (28x) compared to the estimated Fair Price-To-Earnings Ratio (33.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst NT5 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€17.10
€16.96
-0.8%
13.6%€20.00€12.79n/a11
Nov ’25€13.80
€16.75
+21.4%
14.8%€20.08€12.84n/a11
Oct ’25€16.30
€16.79
+3.0%
14.1%€20.41€13.05n/a12
Sep ’25€13.70
€16.55
+20.8%
13.5%€20.52€13.12n/a12
Aug ’25€14.20
€15.49
+9.1%
13.0%€19.11€11.99n/a12
Jul ’25€13.50
€15.53
+15.0%
13.1%€19.22€12.05n/a12
Jun ’25€14.10
€15.80
+12.1%
13.7%€19.43€12.19n/a12
May ’25€14.60
€15.85
+8.5%
11.9%€19.40€12.55n/a12
Apr ’25€14.50
€15.64
+7.9%
15.6%€19.59€10.41n/a12
Mar ’25€15.00
€15.01
+0.08%
16.6%€19.65€10.44n/a12
Feb ’25€13.20
€14.54
+10.1%
20.3%€19.99€10.31n/a12
Jan ’25€12.70
€14.62
+15.1%
20.6%€20.39€10.52n/a12
Dec ’24€10.90
€13.89
+27.4%
20.3%€19.83€10.23n/a13
Nov ’24€11.80
€14.24
+20.7%
19.6%€20.27€10.58€13.8014
Oct ’24€12.60
€14.24
+13.0%
19.6%€20.27€10.58€16.3014
Sep ’24€12.40
€13.94
+12.4%
20.2%€20.32€10.60€13.7015
Aug ’24€12.40
€15.10
+21.8%
41.4%€38.12€10.80€14.2016
Jul ’24€12.60
€15.10
+19.9%
41.4%€38.12€10.80€13.5016
Jun ’24€13.30
€15.52
+16.7%
42.8%€39.79€11.27€14.1016
May ’24€12.20
€15.25
+25.0%
39.5%€36.40€10.40€14.6016
Apr ’24€11.80
€15.29
+29.6%
39.3%€36.30€10.37€14.5016
Mar ’24€12.80
€16.39
+28.1%
35.8%€36.16€10.33€15.0018
Feb ’24€14.00
€17.39
+24.2%
34.3%€37.89€12.27€13.2018
Jan ’24€13.60
€17.28
+27.0%
34.6%€37.21€12.05€12.7017
Dec ’23€14.80
€17.16
+15.9%
34.3%€36.86€11.94€10.9017
Nov ’23€14.60
€16.90
+15.8%
33.1%€35.86€11.61€11.8018

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

CSE Global

S$307.3m

An investment holding company, engages in the provision of integrated industrial automation, information technology, and intelligent transport solutions in the Asia Pacific, the Americas, Europe, the Middle East, and Africa.

XCC

S$0.30

7D

1.4%

1Y

5.0%

Computacenter

UK£2.3b

Provides technology and services to corporate and public sector organizations in the United Kingdom, Germany, France, North America, and internationally.

COUD

UK£26.00

7D

-0.8%

1Y

-14.6%

INTERSHOP Communications

€28.1m

Offers B2B ecommerce solutions in Germany and internationally.

ISHA

€1.90

7D

5.0%

1Y

31.9%