NIPPON PRIMEX INC.

2795 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥951.00
-0.31%
Delayed · cached 15 min

Fair value analysis

2795
NIPPON PRIMEX INC.
Consumer DiscretionaryWholesale Trade
¥951.00
Close used for this calculation
¥1,156.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns11/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
66Prof.11/25Ret.11/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

¥1,156.68
Below FV
▲ +21.6% against the close used
Model range ¥168.83 – ¥1,767.49
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¥168.83Fair value¥1,156.68Bull¥1,767.49
FairClose
52-week traded range
52W low ¥865.0052W high ¥989.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NIPPON PRIMEX INC. closed at ¥951.00, 17.8% below the consensus fair value of ¥1,156.68 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥839.54
-11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,767.49
+85.9%
√(22.5 × EPS × BVPS)
EPS=86.14, BVPS=1611.86
P/E Fair Value
¥1,722.80
+81.2%
EPS × 20x (sector P/E)
EPS=86.14, Sector P/E=20x
Peter Lynch (PEG)
¥168.83
-82.2%
EPS × Growth% (PEG = 1 is fair)
EPS=86.14, g=2%
EV/EBITDA
¥1,224.41
+28.7%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=582.71M
Dividend Discount (DDM)
¥318.89
-66.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.01, r=10%, g=2%
Book Value (P/B)
¥575.67
-39.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1611.86, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥951.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 2%
Margin of Safety
¥1,082.46
+13.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1443.28, 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.