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¥98.98Fair value¥546.18Bull¥790.56
FairClose
52-week traded range
52W low ¥269.0052W high ¥375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIHONWASOU HOLDINGS,INC. closed at ¥306.00, 44.0% below the consensus fair value of ¥546.18 drawn from 8 valuation models.
Financial DNA score 61/100 — Good. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥790.56
+158.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥487.18
+59.2%
√(22.5 × EPS × BVPS)
EPS=25.51, BVPS=413.51
P/E Fair Value
¥510.20
+66.7%
EPS × 20x (sector P/E)
EPS=25.51, Sector P/E=20x
Peter Lynch (PEG)
¥98.98
-67.7%
EPS × Growth% (PEG = 1 is fair)
EPS=25.51, g=3.9%
Dividend Discount (DDM)
¥204.05
-33.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16, r=10%, g=2%
Book Value (P/B)
¥194.94
-36.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.51, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥306.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: -3.9%
Margin of Safety
¥446.99
+46.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=595.98, 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.