NIHON SHOKUHIN KAKO CO.,LTD.

2892 TSE Consumer Staples Foods
TSE Standard
¥4,580.00
-0.33%
Delayed · cached 15 min

Fair value analysis

2892
NIHON SHOKUHIN KAKO CO.,LTD.
Consumer StaplesFoods
¥4,580.00
Close used for this calculation
¥8,842.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability6/25
Returns12/25
Balance Sheet16/25
Efficiency18/25
Growth14/25
Good
Quality radar
52Prof.6/25Ret.12/25Eff.18/25B.Sht16/25Growth14/25

Consensus fair value

¥8,842.30
Below FV
▲ +93.1% against the close used
Model range ¥896.28 – ¥16,418.03
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.

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