DCF Valuation
Nagase & Company Ltd (NGSCF) DCF Valuation
The estimated DCF fair value of one Nagase & Company Ltd (NGSCF) share is $19.90.
DCF fair value
$19.90
Market price
—
Upside / downside
—
Prefer the inverse question? See what growth rate the market is pricing into NGSCF →
Nagase & Company Ltd (NGSCF) DCF valuation FAQ
What is the DCF fair value of Nagase & Company Ltd (NGSCF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Nagase & Company Ltd (NGSCF) share at $19.90, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
How is the NGSCF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Nagase & Company Ltd's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Nagase & Company Ltd files a new quarterly or annual report.
How this NGSCF valuation is built
The model projects ten years of Nagase & Company Ltd's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Nagase & Company Ltd's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Nagase & Company Ltd files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-05.