¥622.01
Near FV▼ -0.9% against the close used
Model range ¥87.38 – ¥787.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥87.38Fair value¥622.01Bull¥787.20
FairClose
52-week traded range
52W low ¥620.2052W high ¥805.80
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Nihon M&A Center Holdings Inc. closed at ¥627.90, 0.9% above the consensus fair value of ¥622.01 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥647.90
+3.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.2%, r=10%, tg=3%, n=10yr
Graham Number
¥374.26
-40.4%
√(22.5 × EPS × BVPS)
EPS=39.36, BVPS=158.16 · outside Graham range (P/E 16, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥787.20
+25.4%
EPS × 20x (sector P/E)
EPS=39.36, Sector P/E=20x
Peter Lynch (PEG)
¥87.38
-86.1%
EPS × Growth% (PEG = 1 is fair)
EPS=39.36, g=2.2%
EV/EBITDA
¥656.27
+4.5%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=18.93B
Dividend Discount (DDM)
¥381.14
-39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.01, r=10%, g=2.2%
Book Value (P/B)
¥512.89
-18.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=158.16, ROE=25.7%, g=3%, r=10%
Reverse DCF
¥627.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 2.2%
Margin of Safety
¥452.34
-28.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=603.12, 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.