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.