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¥1,870.87Fair value¥3,017.17Bull¥4,226.68
FairClose
52-week traded range
52W low ¥1,928.0052W high ¥3,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nihon Suido Consultants Co.,Ltd. closed at ¥1,972.00, 34.6% below the consensus fair value of ¥3,017.17 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,919.59
+48.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,045.38
+3.7%
√(22.5 × EPS × BVPS)
EPS=147.09, BVPS=1264.1
P/E Fair Value
¥2,941.80
+49.2%
EPS × 20x (sector P/E)
EPS=147.09, Sector P/E=20x
Peter Lynch (PEG)
¥2,830.01
+43.5%
EPS × Growth% (PEG = 1 is fair)
EPS=147.09, g=19.2%
EV/EBITDA
¥4,226.68
+114.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.76B
Dividend Discount (DDM)
¥3,993.30
+102.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.95, r=10%, g=8%
Book Value (P/B)
¥1,870.87
-5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1264.1, ROE=11.9%, g=6%, r=10%
Reverse DCF
¥1,972.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 19.2%
Margin of Safety
¥1,976.69
+0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2635.59, 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.