NAKANO CORPORATION

1827 TSE Construction Construction
TSE Standard
¥1,311.00
-0.15%
Delayed · cached 15 min

Fair value analysis

1827
NAKANO CORPORATION
ConstructionConstruction
¥1,311.00
Close used for this calculation
¥1,986.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability4/25
Returns11/25
Balance Sheet16/25
Efficiency23/25
Growth11/25
Good
Quality radar
54Prof.4/25Ret.11/25Eff.23/25B.Sht16/25Growth11/25

Consensus fair value

¥1,986.68
Below FV
▲ +51.5% against the close used
Model range ¥484.74 – ¥5,529.74
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¥484.74Fair value¥1,986.68Bull¥5,529.74
FairClose
52-week traded range
52W low ¥792.0052W high ¥1,686.00

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

Valuation summary

Trading below the consensus fair value

NAKANO CORPORATION closed at ¥1,311.00, 34.0% below the consensus fair value of ¥1,986.68 drawn from 8 valuation models.

Financial DNA score 54/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,529.74
+321.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,033.75
+55.1%
√(22.5 × EPS × BVPS)
EPS=127.6, BVPS=1440.66
P/E Fair Value
¥2,552.00
+94.7%
EPS × 20x (sector P/E)
EPS=127.6, Sector P/E=20x
EV/EBITDA
¥1,819.86
+38.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.26B
Dividend Discount (DDM)
¥484.74
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.02, r=10%, g=2%
Book Value (P/B)
¥1,337.76
+2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1440.66, ROE=9.5%, g=3%, r=10%
Reverse DCF
¥1,311.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
¥2,528.87
+92.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3371.83, 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.