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¥252.49Fair value¥1,551.61Bull¥1,823.00
FairClose
52-week traded range
52W low ¥1,652.0052W high ¥1,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NITTO FUJI FLOUR MILLING CO.,LTD. closed at ¥1,860.00, 19.9% above the consensus fair value of ¥1,551.61 drawn from 8 valuation models.
Financial DNA score 42/100 — Average. P/E of 20.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,572.49
-15.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,680.97
-9.6%
√(22.5 × EPS × BVPS)
EPS=91.15, BVPS=1377.78 · outside Graham range (P/E 20.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,823.00
-2.0%
EPS × 20x (sector P/E)
EPS=91.15, Sector P/E=20x
Peter Lynch (PEG)
¥252.49
-86.4%
EPS × Growth% (PEG = 1 is fair)
EPS=91.15, g=2.8%
EV/EBITDA
¥1,528.87
-17.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.61B
Book Value (P/B)
¥728.25
-60.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1377.78, ROE=6.7%, g=3%, r=10%
Reverse DCF
¥1,860.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: -2.8%
Margin of Safety
¥1,269.12
-31.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1692.15, 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.