Nippon Steel Corp
TSE:5401

Watchlist Manager
Nippon Steel Corp Logo
Nippon Steel Corp
TSE:5401
Watchlist
Price: 2 952 JPY -1.01%
Market Cap: 3.1T JPY
Have any thoughts about
Nippon Steel Corp?
Write Note

Relative Value

The Relative Value of one Nippon Steel Corp stock under the Base Case scenario is 5 509.05 JPY. Compared to the current market price of 2 952 JPY, Nippon Steel Corp is Undervalued by 46%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
5 509.05 JPY
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
81
Median 3Y
0.4
Median 5Y
0.3
Industry
1.7
Forward
0.3
vs History
22
vs Industry
26
Median 3Y
4.9
Median 5Y
3.6
Industry
15.4
Forward
7.7
vs History
22
vs Industry
29
Median 3Y
3.7
Median 5Y
3.6
Industry
9.1
vs History
23
vs Industry
1
Median 3Y
12.9
Median 5Y
10.4
Industry
15
vs History
38
vs Industry
65
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
vs History
66
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
Forward
0.5
vs History
68
vs Industry
58
Median 3Y
3.6
Median 5Y
3.9
Industry
7.2
vs History
46
vs Industry
26
Median 3Y
4.6
Median 5Y
5.2
Industry
9.9
Forward
4.7
vs History
31
vs Industry
23
Median 3Y
6.9
Median 5Y
7.4
Industry
12.6
Forward
6.5
vs History
42
vs Industry
26
Median 3Y
6.3
Median 5Y
6.4
Industry
10.3
vs History
46
vs Industry
17
Median 3Y
20.1
Median 5Y
17.8
Industry
13
vs History
63
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Nippon Steel Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.3 6.3 5.3 8.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
102.6B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
233.2B BRL 1.1 4.8 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.6B EUR 1.9 6.2 4.1 4.1
US
Nucor Corp
NYSE:NUE
27.4B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.3T INR 1.3 45.8 12 18.6
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -43 9.4 16.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
150B CNY 0.5 15.8 15.2 15.2
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
US
Steel Dynamics Inc
NASDAQ:STLD
17.9B USD 1 10.2 7.1 8.5
P/E Multiple
Earnings Growth P/E to Growth
JP
Nippon Steel Corp
TSE:5401
Average P/E: 12.9
6.3
19%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.8
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45.8
115%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -43 N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
17%
0.9
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
US
Steel Dynamics Inc
NASDAQ:STLD
10.2
-22%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nippon Steel Corp
TSE:5401
Average EV/EBITDA: 6.9
5.3
30%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.1
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
12
53%
0.2
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.2
211%
0.1
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
US
Steel Dynamics Inc
NASDAQ:STLD
7.1
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nippon Steel Corp
TSE:5401
Average EV/EBIT: 9.2
8.8
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.1
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.6
63%
0.3
IN
Tata Steel Ltd
NSE:TATASTEEL
16.2
155%
0.1
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.2
39%
0.4
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6
US
Steel Dynamics Inc
NASDAQ:STLD
8.5
-23%
N/A

See Also

Discover More
Back to Top