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¥884.45Fair value¥1,889.02Bull¥2,480.54
FairClose
52-week traded range
52W low ¥1,266.0052W high ¥1,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ad-Sol Nissin Corporation closed at ¥1,305.00, 30.9% below the consensus fair value of ¥1,889.02 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,150.20
+64.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥884.45
-32.2%
√(22.5 × EPS × BVPS)
EPS=86.85, BVPS=400.31 · outside Graham range (P/E 15, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,737.00
+33.1%
EPS × 20x (sector P/E)
EPS=86.85, Sector P/E=20x
Peter Lynch (PEG)
¥1,545.06
+18.4%
EPS × Growth% (PEG = 1 is fair)
EPS=86.85, g=17.8%
EV/EBITDA
¥2,372.31
+81.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.29B
Dividend Discount (DDM)
¥2,480.54
+90.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.94, r=10%, g=8%
Book Value (P/B)
¥1,621.24
+24.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=400.31, ROE=22.2%, g=6%, r=10%
Reverse DCF
¥1,305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 17.8%
Margin of Safety
¥1,192.91
-8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1590.55, 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.