NIPPON DENSETSU KOGYO CO.,LTD.

1950 TSE Construction Construction
TSE Prime
¥3,965.00
-2.94%
Delayed · cached 15 min

Fair value analysis

1950
NIPPON DENSETSU KOGYO CO.,LTD.
ConstructionConstruction
¥3,965.00
Close used for this calculation
¥5,093.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns11/25
Balance Sheet21/25
Efficiency20/25
Growth25/25
Strong
Quality radar
71Prof.19/25Ret.11/25Eff.20/25B.Sht21/25Growth25/25

Consensus fair value

¥5,093.96
Below FV
▲ +28.5% against the close used
Model range ¥1,586.29 – ¥9,277.80
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¥1,586.29Fair value¥5,093.96Bull¥9,277.80
FairClose
52-week traded range
52W low ¥2,674.0052W high ¥5,330.00

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

Valuation summary

Trading below the consensus fair value

NIPPON DENSETSU KOGYO CO.,LTD. closed at ¥3,965.00, 22.2% below the consensus fair value of ¥5,093.96 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,586.29
-60.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,077.88
+28.1%
√(22.5 × EPS × BVPS)
EPS=309.26, BVPS=3705.61
P/E Fair Value
¥6,185.20
+56.0%
EPS × 20x (sector P/E)
EPS=309.26, Sector P/E=20x
Peter Lynch (PEG)
¥9,277.80
+134.0%
EPS × Growth% (PEG = 1 is fair)
EPS=309.26, g=30%
EV/EBITDA
¥8,628.42
+117.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=28.67B
Dividend Discount (DDM)
¥6,701.64
+69.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=124.1, r=10%, g=8%
Book Value (P/B)
¥2,575.40
-35.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3705.61, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥3,965.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 36.4%
Margin of Safety
¥3,212.34
-19.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4283.12, 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.