Nihon Suido Consultants Co.,Ltd.

261A TSE Industrials Services
TSE Standard
¥1,972.00
-1.55%
Delayed · cached 15 min

Fair value analysis

261A
Nihon Suido Consultants Co.,Ltd.
IndustrialsServices
¥1,972.00
Close used for this calculation
¥3,017.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns14/25
Balance Sheet15/25
Efficiency20/25
Growth22/25
Strong
Quality radar
66Prof.17/25Ret.14/25Eff.20/25B.Sht15/25Growth22/25

Consensus fair value

¥3,017.17
Below FV
▲ +53.0% against the close used
Model range ¥1,870.87 – ¥4,226.68
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.

Educational data only. Not a recommendation to buy, sell or hold any security.