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¥1,971.47Fair value¥5,001.43Bull¥6,289.10
FairClose
52-week traded range
52W low ¥2,190.0052W high ¥2,986.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIPPN CORPORATION closed at ¥2,970.00, 40.6% below the consensus fair value of ¥5,001.43 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,210.57
+75.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,490.38
+51.2%
√(22.5 × EPS × BVPS)
EPS=262.51, BVPS=3413.79
P/E Fair Value
¥5,250.20
+76.8%
EPS × 20x (sector P/E)
EPS=262.51, Sector P/E=20x
Peter Lynch (PEG)
¥6,208.36
+109.0%
EPS × Growth% (PEG = 1 is fair)
EPS=262.51, g=23.7%
EV/EBITDA
¥6,289.10
+111.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.41B
Dividend Discount (DDM)
¥3,672.70
+23.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.01, r=10%, g=8%
Book Value (P/B)
¥1,971.47
-33.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3413.79, ROE=8.3%, g=6%, r=10%
Reverse DCF
¥2,970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 23.7%
Margin of Safety
¥3,737.79
+25.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4983.72, 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.