¥304.64
Below FV▲ +18.1% against the close used
Model range ¥142.37 – ¥490.67
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥142.37Fair value¥304.64Bull¥490.67
FairClose
52-week traded range
52W low ¥234.0052W high ¥302.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
NIPPON PARKING DEVELOPMENT Co.,Ltd. closed at ¥258.00, 15.3% below the consensus fair value of ¥304.64 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥231.16
-10.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥142.37
-44.8%
√(22.5 × EPS × BVPS)
EPS=15.05, BVPS=59.86 · outside Graham range (P/E 17.1, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥301.00
+16.7%
EPS × 20x (sector P/E)
EPS=15.05, Sector P/E=20x
Peter Lynch (PEG)
¥297.09
+15.1%
EPS × Growth% (PEG = 1 is fair)
EPS=15.05, g=19.7%
EV/EBITDA
¥490.67
+90.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.63B
Dividend Discount (DDM)
¥431.89
+67.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=8%
Book Value (P/B)
¥324.74
+25.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=59.86, ROE=27.7%, g=6%, r=10%
Reverse DCF
¥258.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 19.7%
Margin of Safety
¥168.63
-34.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.84, 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.