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¥19.74Fair value¥1,256.66Bull¥2,004.16
FairClose
52-week traded range
52W low ¥728.0052W high ¥768.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NittoBest Corporation closed at ¥746.00, 40.6% below the consensus fair value of ¥1,256.66 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,004.16
+168.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,149.77
+54.1%
√(22.5 × EPS × BVPS)
EPS=42.53, BVPS=1381.48
P/E Fair Value
¥850.60
+14.0%
EPS × 20x (sector P/E)
EPS=42.53, Sector P/E=20x
Peter Lynch (PEG)
¥173.10
-76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=42.53, g=4.1%
EV/EBITDA
¥1,215.50
+62.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.32B
Dividend Discount (DDM)
¥153.14
-79.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.01, r=10%, g=2%
Book Value (P/B)
¥19.74
-97.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1381.48, ROE=3.1%, g=3%, r=10%
Reverse DCF
¥746.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: -4.1%
Margin of Safety
¥1,001.13
+34.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1334.84, 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.