Nakabohtec Corrosion Protecting Co.,Ltd.

1787 TSE Construction Construction
TSE Standard
¥5,610.00
-0.36%
Delayed · cached 15 min

Fair value analysis

1787
Nakabohtec Corrosion Protecting Co.,Ltd.
Construction›Construction
¥5,610.00
Close used for this calculation
¥10,032.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability15/25
Returns14/25
Balance Sheet21/25
Efficiency25/25
Growth19/25
Strong
Quality radar
75Prof.15/25Ret.14/25Eff.25/25B.Sht21/25Growth19/25

Consensus fair value

¥10,032.06
Below FV
▲ +78.8% against the close used
Model range ¥5,611.59 – ¥18,085.52
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¥5,611.59Fair value¥10,032.06Bull¥18,085.52
FairClose
52-week traded range
52W low ¥5,120.0052W high ¥6,590.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Nakabohtec Corrosion Protecting Co.,Ltd. closed at ¥5,610.00, 44.1% below the consensus fair value of ¥10,032.06 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,333.78
+119.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,436.76
+14.7%
√(22.5 × EPS × BVPS)
EPS=482.51, BVPS=3816.33
P/E Fair Value
¥9,650.20
+72.0%
EPS × 20x (sector P/E)
EPS=482.51, Sector P/E=20x
Peter Lynch (PEG)
¥5,611.59
+0.0%
EPS × Growth% (PEG = 1 is fair)
EPS=482.51, g=11.6%
EV/EBITDA
¥9,342.81
+66.5%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=1.45B
Dividend Discount (DDM)
¥18,085.52
+222.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=334.92, r=10%, g=8%
Book Value (P/B)
¥6,773.98
+20.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3816.33, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥5,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 11.6%
Margin of Safety
¥7,105.18
+26.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9473.58, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.