investorscraft@gmail.com

Intrinsic ValueNissan Motor Co., Ltd. (7201.T)

Previous Close¥377.30
Intrinsic Value
Upside potential
Previous Close
¥377.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nissan Motor Co., Ltd. operates as a global automotive manufacturer with a diversified portfolio spanning passenger vehicles, commercial vehicles, and automotive parts under brands such as Nissan, Infiniti, and Datsun. The company generates revenue through vehicle sales, financial services, and aftermarket parts, with a strong presence in Japan, North America, and emerging markets. Nissan differentiates itself through technological innovation, particularly in electric vehicles (EVs) and autonomous driving, leveraging partnerships like the Renault-Nissan-Mitsubishi Alliance to enhance scale and R&D efficiency. The company faces intense competition from Toyota, Honda, and global EV disruptors like Tesla, but maintains a competitive edge through cost-efficient production and a broad product lineup. Nissan also engages in motorsports, battery recycling initiatives, and ancillary businesses like real estate and soccer team management, diversifying its revenue streams beyond traditional automotive sales.

Revenue Profitability And Efficiency

Nissan reported revenue of JPY 12.63 trillion for FY2025, reflecting its scale as a global automaker. However, the company posted a net loss of JPY 670.9 billion, driven by restructuring costs, supply chain disruptions, and competitive pressures. Operating cash flow stood at JPY 753.7 billion, indicating some operational resilience, but capital expenditures of JPY 1.91 trillion highlight significant investments in EV transition and production modernization.

Earnings Power And Capital Efficiency

The diluted EPS of -JPY 187.08 underscores near-term profitability challenges, though Nissan’s diversified revenue streams, including financial services and parts sales, provide stability. The company’s capital efficiency is strained by high debt levels and aggressive capex, but its alliance with Renault and Mitsubishi may yield long-term synergies in shared platforms and technology development.

Balance Sheet And Financial Health

Nissan’s balance sheet shows JPY 1.96 trillion in cash and equivalents against total debt of JPY 8.1 trillion, indicating leveraged financial health. The high debt burden, partly due to pandemic-related disruptions and EV investments, raises liquidity concerns, though strong brand equity and alliance support mitigate near-term risks.

Growth Trends And Dividend Policy

Nissan’s growth is tied to its EV rollout and market recovery in China and North America. The company maintained a modest dividend of JPY 5 per share, signaling cautious capital returns amid profitability challenges. Long-term trends hinge on successful execution of its electrification strategy and cost optimization efforts.

Valuation And Market Expectations

With a market cap of JPY 1.24 trillion and a beta of 0.59, Nissan is viewed as a relatively stable but turnaround-dependent play in the auto sector. Investors likely price in expectations for margin recovery and EV adoption, though skepticism persists given recent losses.

Strategic Advantages And Outlook

Nissan’s strengths lie in its global brand recognition, alliance-driven cost savings, and early-mover position in EVs. However, the outlook remains uncertain due to competitive pressures and high leverage. Success depends on executing its mid-term plan, stabilizing profitability, and leveraging partnerships for technological innovation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount