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¥2,258.17Fair value¥4,184.34Bull¥8,328.39
FairClose
52-week traded range
52W low ¥2,542.0052W high ¥4,145.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NTT DATA INTRAMART CORPORATION closed at ¥3,765.00, 10.0% below the consensus fair value of ¥4,184.34 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 20.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,701.93
-1.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,258.17
-40.0%
√(22.5 × EPS × BVPS)
EPS=187.81, BVPS=1206.73 · outside Graham range (P/E 20.1, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,756.20
-0.2%
EPS × 20x (sector P/E)
EPS=187.81, Sector P/E=20x
Peter Lynch (PEG)
¥2,546.70
-32.4%
EPS × Growth% (PEG = 1 is fair)
EPS=187.81, g=13.6%
EV/EBITDA
¥8,328.39
+121.2%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=2.42B
Dividend Discount (DDM)
¥3,557.92
-5.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.89, r=10%, g=8%
Book Value (P/B)
¥3,197.84
-15.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1206.73, ROE=16.6%, g=6%, r=10%
Reverse DCF
¥3,765.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: 13.6%
Margin of Safety
¥2,429.08
-35.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3238.77, 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.