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¥3,442.48Fair value¥4,773.55Bull¥9,715.82
FairClose
52-week traded range
52W low ¥1,670.0052W high ¥2,097.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
The Nisshin OilliO Group,Ltd. closed at ¥2,097.00, 56.1% below the consensus fair value of ¥4,773.55 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,049.79
+140.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,631.92
+73.2%
√(22.5 × EPS × BVPS)
EPS=254.41, BVPS=2304.4
P/E Fair Value
¥5,088.20
+142.6%
EPS × 20x (sector P/E)
EPS=254.41, Sector P/E=20x
Peter Lynch (PEG)
¥7,441.49
+254.9%
EPS × Growth% (PEG = 1 is fair)
EPS=254.41, g=29.3%
EV/EBITDA
¥4,316.68
+105.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=28.6B
Dividend Discount (DDM)
¥9,715.82
+363.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=179.92, r=10%, g=8%
Book Value (P/B)
¥3,514.20
+67.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2304.4, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥2,097.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: 29.3%
Margin of Safety
¥3,442.48
+64.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4589.97, 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.