NIHON HOUSE HOLDINGS CO.,LTD.

1873 TSE Construction Construction
TSE Prime
¥302.00
-0.33%
Delayed · cached 15 min

Fair value analysis

1873
NIHON HOUSE HOLDINGS CO.,LTD.
ConstructionConstruction
¥302.00
Close used for this calculation
¥584.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability6/25
Returns15/25
Balance Sheet9/25
Efficiency25/25
Growth14/25
Good
Quality radar
55Prof.6/25Ret.15/25Eff.25/25B.Sht9/25Growth14/25

Consensus fair value

¥584.05
Below FV
▲ +93.4% against the close used
Model range ¥78.75 – ¥711.11
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¥78.75Fair value¥584.05Bull¥711.11
FairClose
52-week traded range
52W low ¥289.0052W high ¥331.00

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

Valuation summary

Trading below the consensus fair value

NIHON HOUSE HOLDINGS CO.,LTD. closed at ¥302.00, 48.3% below the consensus fair value of ¥584.05 drawn from 9 valuation models.

Financial DNA score 55/100 — 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
¥628.06
+108.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥655.46
+117.0%
√(22.5 × EPS × BVPS)
EPS=33.51, BVPS=569.81
P/E Fair Value
¥670.20
+121.9%
EPS × 20x (sector P/E)
EPS=33.51, Sector P/E=20x
Peter Lynch (PEG)
¥78.75
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=33.51, g=2.4%
EV/EBITDA
¥711.11
+135.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.9B
Dividend Discount (DDM)
¥152.86
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.99, r=10%, g=2%
Book Value (P/B)
¥244.20
-19.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=569.81, ROE=6%, g=3%, r=10%
Reverse DCF
¥302.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: -2.4%
Margin of Safety
¥488.43
+61.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=651.24, 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.