Nishimatsu Construction Co.,Ltd.

1820 TSE Construction Construction
TSE Prime
¥5,479.00
-0.40%
Delayed · cached 15 min

Fair value analysis

1820
Nishimatsu Construction Co.,Ltd.
ConstructionConstruction
¥5,479.00
Close used for this calculation
¥10,479.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability15/25
Returns16/25
Balance Sheet4/25
Efficiency25/25
Growth19/25
Good
Quality radar
60Prof.15/25Ret.16/25Eff.25/25B.Sht4/25Growth19/25

Consensus fair value

¥10,479.77
Below FV
▲ +91.3% against the close used
Model range ¥7,528.07 – ¥12,426.37
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¥7,528.07Fair value¥10,479.77Bull¥12,426.37
FairClose
52-week traded range
52W low ¥5,042.0052W high ¥6,871.00

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

Valuation summary

Trading below the consensus fair value

Nishimatsu Construction Co.,Ltd. closed at ¥5,479.00, 47.7% below the consensus fair value of ¥10,479.77 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 9.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,099.17
+120.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,227.89
+50.2%
√(22.5 × EPS × BVPS)
EPS=609.56, BVPS=4936.04
P/E Fair Value
¥12,191.20
+122.5%
EPS × 20x (sector P/E)
EPS=609.56, Sector P/E=20x
Peter Lynch (PEG)
¥7,528.07
+37.4%
EPS × Growth% (PEG = 1 is fair)
EPS=609.56, g=12.4%
EV/EBITDA
¥8,417.99
+53.6%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=33.09B
Dividend Discount (DDM)
¥12,426.37
+126.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=230.12, r=10%, g=8%
Book Value (P/B)
¥8,773.80
+60.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4936.04, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥5,479.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 12.4%
Margin of Safety
¥8,129.57
+48.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10839.42, 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.