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¥231.76Fair value¥2,641.83Bull¥4,426.32
FairClose
52-week traded range
52W low ¥1,741.5052W high ¥2,184.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NISSHIN SEIFUN GROUP INC. closed at ¥2,039.50, 22.8% below the consensus fair value of ¥2,641.83 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,249.49
+10.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,174.35
+6.6%
√(22.5 × EPS × BVPS)
EPS=113.33, BVPS=1854.09
P/E Fair Value
¥2,266.60
+11.1%
EPS × 20x (sector P/E)
EPS=113.33, Sector P/E=20x
Peter Lynch (PEG)
¥1,903.94
-6.6%
EPS × Growth% (PEG = 1 is fair)
EPS=113.33, g=16.8%
EV/EBITDA
¥4,426.32
+117.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=73.25B
Dividend Discount (DDM)
¥3,237.91
+58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.96, r=10%, g=8%
Book Value (P/B)
¥231.76
-88.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1854.09, ROE=6.5%, g=6%, r=10%
Reverse DCF
¥2,039.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 16.8%
Margin of Safety
¥1,672.61
-18.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2230.15, 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.