Nippon Beet Sugar Manufacturing Co.,Ltd.

2108 TSE Consumer Staples Foods
TSE Prime
¥5,190.00
-1.14%
Delayed · cached 15 min

Fair value analysis

2108
Nippon Beet Sugar Manufacturing Co.,Ltd.
Consumer StaplesFoods
¥5,190.00
Close used for this calculation
¥5,202.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns6/25
Balance Sheet23/25
Efficiency20/25
Growth19/25
Strong
Quality radar
68Prof.19/25Ret.6/25Eff.20/25B.Sht23/25Growth19/25

Consensus fair value

¥5,202.48
Near FV
▲ +0.2% against the close used
Model range ¥1,121.30 – ¥10,821.79
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¥1,121.30Fair value¥5,202.48Bull¥10,821.79
FairClose
52-week traded range
52W low ¥2,817.0052W high ¥5,830.00

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

Valuation summary

Trading close to the consensus fair value

Nippon Beet Sugar Manufacturing Co.,Ltd. closed at ¥5,190.00, 0.2% below the consensus fair value of ¥5,202.48 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,035.50
-60.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,696.16
+48.3%
√(22.5 × EPS × BVPS)
EPS=410.85, BVPS=6407.41
P/E Fair Value
¥8,217.00
+58.3%
EPS × 20x (sector P/E)
EPS=410.85, Sector P/E=20x
Peter Lynch (PEG)
¥10,821.79
+108.5%
EPS × Growth% (PEG = 1 is fair)
EPS=410.85, g=26.3%
EV/EBITDA
¥3,350.89
-35.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.36B
Dividend Discount (DDM)
¥8,632.01
+66.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.85, r=10%, g=8%
Book Value (P/B)
¥1,121.30
-78.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6407.41, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥5,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 26.3%
Margin of Safety
¥4,487.17
-13.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5982.89, 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.