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¥896.28Fair value¥8,842.30Bull¥16,418.03
FairClose
52-week traded range
52W low ¥3,370.0052W high ¥4,595.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIHON SHOKUHIN KAKO CO.,LTD. closed at ¥4,580.00, 48.2% below the consensus fair value of ¥8,842.30 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 19.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥16,418.03
+258.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,803.00
+26.7%
√(22.5 × EPS × BVPS)
EPS=238.55, BVPS=6273.97
P/E Fair Value
¥4,771.00
+4.2%
EPS × 20x (sector P/E)
EPS=238.55, Sector P/E=20x
Peter Lynch (PEG)
¥932.73
-79.6%
EPS × Growth% (PEG = 1 is fair)
EPS=238.55, g=3.9%
EV/EBITDA
¥7,270.87
+58.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.36B
Dividend Discount (DDM)
¥1,851.12
-59.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=145.19, r=10%, g=2%
Book Value (P/B)
¥896.28
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6273.97, ROE=4%, g=3%, r=10%
Reverse DCF
¥4,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: -3.9%
Margin of Safety
¥6,748.01
+47.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8997.34, 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.