NS Solutions Corporation

2327 TSE Technology Information & Communication
TSE Prime
¥3,810.00
-0.47%
Delayed · cached 15 min

Fair value analysis

2327
NS Solutions Corporation
TechnologyInformation & Communication
¥3,810.00
Close used for this calculation
¥3,331.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability15/25
Returns10/25
Balance Sheet13/25
Efficiency11/25
Growth9/25
Average
Quality radar
49Prof.15/25Ret.10/25Eff.11/25B.Sht13/25Growth9/25

Consensus fair value

¥3,331.39
Near FV
▼ -12.6% against the close used
Model range ¥1,755.46 – ¥4,878.16
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¥1,755.46Fair value¥3,331.39Bull¥4,878.16
FairClose
52-week traded range
52W low ¥3,120.0052W high ¥4,653.00

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

Valuation summary

Trading above the consensus fair value

NS Solutions Corporation closed at ¥3,810.00, 14.4% above the consensus fair value of ¥3,331.39 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 22.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,344.56
-12.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,220.34
-41.7%
√(22.5 × EPS × BVPS)
EPS=168.5, BVPS=1300.34 · outside Graham range (P/E 22.6, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥3,370.00
-11.5%
EPS × 20x (sector P/E)
EPS=168.5, Sector P/E=20x
Peter Lynch (PEG)
¥1,804.64
-52.6%
EPS × Growth% (PEG = 1 is fair)
EPS=168.5, g=10.7%
EV/EBITDA
¥4,878.16
+28.0%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=58.13B
Dividend Discount (DDM)
¥4,588.00
+20.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.96, r=10%, g=8%
Book Value (P/B)
¥1,755.46
-53.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1300.34, ROE=11.4%, g=6%, r=10%
Reverse DCF
¥3,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 10.7%
Margin of Safety
¥2,233.73
-41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2978.3, 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.