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¥806.68Fair value¥2,011.14Bull¥6,349.86
FairClose
52-week traded range
52W low ¥1,048.0052W high ¥1,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nippon Paper Industries Co.,Ltd. closed at ¥1,299.00, 35.4% below the consensus fair value of ¥2,011.14 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,018.45
+55.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,201.37
+146.4%
√(22.5 × EPS × BVPS)
EPS=101.69, BVPS=4479.31
P/E Fair Value
¥2,033.80
+56.6%
EPS × 20x (sector P/E)
EPS=101.69, Sector P/E=20x
Peter Lynch (PEG)
¥3,050.70
+134.8%
EPS × Growth% (PEG = 1 is fair)
EPS=101.69, g=30%
EV/EBITDA
¥6,349.86
+388.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=88.42B
Dividend Discount (DDM)
¥806.68
-37.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.94, r=10%, g=8%
Book Value (P/B)
¥1,075.03
-17.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4479.31, ROE=2.4%, g=6%, r=10%
Reverse DCF
¥1,299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 55.9%
Margin of Safety
¥1,813.41
+39.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2417.87, 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.