THE NIHON SEIMA CO.,LTD.

3306 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥700.00
+1.16%
Delayed · cached 15 min

Fair value analysis

3306
THE NIHON SEIMA CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥700.00
Close used for this calculation
¥2,204.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability25/25
Returns13/25
Balance Sheet10/25
Efficiency21/25
Growth23/25
Strong
Quality radar
69Prof.25/25Ret.13/25Eff.21/25B.Sht10/25Growth23/25

Consensus fair value

¥2,204.45
Below FV
▲ +214.9% against the close used
Model range ¥540.54 – ¥3,974.40
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¥540.54Fair value¥2,204.45Bull¥3,974.40
FairClose
52-week traded range
52W low ¥569.0052W high ¥931.00

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

Valuation summary

Trading below the consensus fair value

THE NIHON SEIMA CO.,LTD. closed at ¥700.00, 68.2% below the consensus fair value of ¥2,204.45 drawn from 8 valuation models.

Financial DNA score 69/100 — Strong. P/E of 5.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,629.60
+275.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,195.47
+70.8%
√(22.5 × EPS × BVPS)
EPS=132.48, BVPS=479.45
P/E Fair Value
¥2,649.60
+278.5%
EPS × 20x (sector P/E)
EPS=132.48, Sector P/E=20x
Peter Lynch (PEG)
¥3,974.40
+467.8%
EPS × Growth% (PEG = 1 is fair)
EPS=132.48, g=30%
Dividend Discount (DDM)
¥540.54
-22.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=8%
Book Value (P/B)
¥3,164.38
+352.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=479.45, ROE=32.4%, g=6%, r=10%
Reverse DCF
¥700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 86.4%
Margin of Safety
¥1,618.67
+131.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2158.22, 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.