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¥1,700.00Fair value¥3,696.13Bull¥8,909.78
FairClose
52-week traded range
52W low ¥1,597.0052W high ¥4,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Nittetsu Mining Co.,Ltd. closed at ¥3,340.00, 9.6% below the consensus fair value of ¥3,696.13 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,540.47
+6.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,833.13
-15.2%
√(22.5 × EPS × BVPS)
EPS=178.37, BVPS=2000 · outside Graham range (P/E 18.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,567.40
+6.8%
EPS × 20x (sector P/E)
EPS=178.37, Sector P/E=20x
Peter Lynch (PEG)
¥1,944.23
-41.8%
EPS × Growth% (PEG = 1 is fair)
EPS=178.37, g=10.9%
EV/EBITDA
¥4,368.74
+30.8%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=26.28B
Dividend Discount (DDM)
¥8,909.78
+166.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=165, r=10%, g=8%
Book Value (P/B)
¥1,700.00
-49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2000, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥3,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 10.9%
Margin of Safety
¥2,485.25
-25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3313.67, 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.