Nissou Co.,Ltd.
TSE Growth
¥2,671.00
-0.19%
Delayed · cached 15 min
Fair value analysis
1444
Nissou Co.,Ltd.
¥2,671.00
Close used for this calculation
¥2,904.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
¥2,904.85
Near FV▲ +8.8% against the close used
Model range ¥670.64 – ¥3,728.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥670.64Fair value¥2,904.85Bull¥3,728.40
FairClose
52-week traded range
52W low ¥2,545.0052W high ¥2,998.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Nissou Co.,Ltd. closed at ¥2,671.00, 8.1% below the consensus fair value of ¥2,904.85 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,700.25
+38.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,567.14
-3.9%
√(22.5 × EPS × BVPS)
EPS=186.42, BVPS=1571.18 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,728.40
+39.6%
EPS × 20x (sector P/E)
EPS=186.42, Sector P/E=20x
Peter Lynch (PEG)
¥3,482.33
+30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=186.42, g=18.7%
EV/EBITDA
¥670.64
-74.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=93.51M
Book Value (P/B)
¥2,592.44
-2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1571.18, ROE=12.6%, g=6%, r=10%
Reverse DCF
¥2,671.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 18.7%
Margin of Safety
¥2,498.95
-6.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3331.93, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.