NICHIWA SANGYO CO.,LTD.

2055 TSE Consumer Staples Foods
TSE Standard
¥344.00
-0.58%
Delayed · cached 15 min

Fair value analysis

2055
NICHIWA SANGYO CO.,LTD.
Consumer StaplesFoods
¥344.00
Close used for this calculation
¥578.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns12/25
Balance Sheet18/25
Efficiency16/25
Growth23/25
Good
Quality radar
63Prof.17/25Ret.12/25Eff.16/25B.Sht18/25Growth23/25

Consensus fair value

¥578.77
Below FV
▲ +68.2% against the close used
Model range ¥211.61 – ¥1,729.17
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¥211.61Fair value¥578.77Bull¥1,729.17
FairClose
52-week traded range
52W low ¥311.0052W high ¥415.00

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

Valuation summary

Trading below the consensus fair value

NICHIWA SANGYO CO.,LTD. closed at ¥344.00, 40.6% below the consensus fair value of ¥578.77 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 16.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥853.55
+148.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥700.48
+103.6%
√(22.5 × EPS × BVPS)
EPS=20.92, BVPS=1042.42
P/E Fair Value
¥418.40
+21.6%
EPS × 20x (sector P/E)
EPS=20.92, Sector P/E=20x
Peter Lynch (PEG)
¥627.60
+82.4%
EPS × Growth% (PEG = 1 is fair)
EPS=20.92, g=30%
EV/EBITDA
¥1,729.17
+402.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.97B
Dividend Discount (DDM)
¥323.22
-6.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.99, r=10%, g=8%
Book Value (P/B)
¥211.61
-38.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1042.42, ROE=2%, g=6%, r=10%
Reverse DCF
¥344.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 34.4%
Margin of Safety
¥493.11
+43.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=657.48, 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.