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¥1,480.43Fair value¥3,121.35Bull¥8,641.84
FairClose
52-week traded range
52W low ¥1,247.5052W high ¥3,047.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIHON DENGI CO.,LTD. closed at ¥2,485.00, 20.4% below the consensus fair value of ¥3,121.35 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 18.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,669.98
+7.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,480.43
-40.4%
√(22.5 × EPS × BVPS)
EPS=132.49, BVPS=735.21 · outside Graham range (P/E 18.8, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,649.80
+6.6%
EPS × 20x (sector P/E)
EPS=132.49, Sector P/E=20x
Peter Lynch (PEG)
¥3,870.03
+55.7%
EPS × Growth% (PEG = 1 is fair)
EPS=132.49, g=29.2%
EV/EBITDA
¥3,469.60
+39.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.28B
Dividend Discount (DDM)
¥8,641.84
+247.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.03, r=10%, g=8%
Book Value (P/B)
¥2,499.70
+0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=735.21, ROE=19.6%, g=6%, r=10%
Reverse DCF
¥2,485.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 29.2%
Margin of Safety
¥1,700.05
-31.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2266.74, 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.