¥564.19
Above FV▼ -44.8% against the close used
Model range ¥92.80 – ¥961.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥92.80Fair value¥564.19Bull¥961.79
FairClose
52-week traded range
52W low ¥580.0052W high ¥1,074.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Nippon Felt Company Limited closed at ¥1,022.00, 81.1% above the consensus fair value of ¥564.19 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 32.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥444.56
-56.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
¥961.79
-5.9%
√(22.5 × EPS × BVPS)
EPS=31.78, BVPS=1293.67 · outside Graham range (P/E 32.2, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥635.60
-37.8%
EPS × 20x (sector P/E)
EPS=31.78, Sector P/E=20x
Peter Lynch (PEG)
¥92.80
-90.9%
EPS × Growth% (PEG = 1 is fair)
EPS=31.78, g=2.9%
EV/EBITDA
¥695.25
-32.0%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
¥349.13
-65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.02, r=10%, g=2.9%
Book Value (P/B)
¥336.35
-67.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1293.67, ROE=2.6%, g=3%, r=10%
Reverse DCF
¥1,022.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 2.9%
Margin of Safety
¥510.49
-50.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=680.65, 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.