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¥574.56Fair value¥1,420.68Bull¥2,119.12
FairClose
52-week traded range
52W low ¥1,081.0052W high ¥1,463.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NITTOC CONSTRUCTION CO.,LTD. closed at ¥1,202.00, 15.4% below the consensus fair value of ¥1,420.68 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥872.53
-27.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,424.21
+18.5%
√(22.5 × EPS × BVPS)
EPS=99.75, BVPS=903.76
P/E Fair Value
¥1,995.00
+66.0%
EPS × 20x (sector P/E)
EPS=99.75, Sector P/E=20x
Peter Lynch (PEG)
¥574.56
-52.2%
EPS × Growth% (PEG = 1 is fair)
EPS=99.75, g=5.8%
EV/EBITDA
¥2,119.12
+76.3%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=6.9B
Dividend Discount (DDM)
¥1,223.26
+1.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.04, r=10%, g=5.8%
Book Value (P/B)
¥1,244.80
+3.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=903.76, ROE=11.6%, g=5.8%, r=10%
Reverse DCF
¥1,202.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 5.8%
Margin of Safety
¥1,072.94
-10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1430.58, 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.