NIPPON SANSO HOLDINGS CORPORATION

4091 TSE Chemicals Chemicals
TSE Prime
¥5,379.00
-1.30%
Delayed · cached 15 min

Fair value analysis

4091
NIPPON SANSO HOLDINGS CORPORATION
ChemicalsChemicals
¥5,379.00
Close used for this calculation
¥6,542.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns13/25
Balance Sheet15/25
Efficiency12/25
Growth20/25
Good
Quality radar
57Prof.17/25Ret.13/25Eff.12/25B.Sht15/25Growth20/25

Consensus fair value

¥6,542.78
Below FV
▲ +21.6% against the close used
Model range ¥796.33 – ¥10,941.58
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¥796.33Fair value¥6,542.78Bull¥10,941.58
FairClose
52-week traded range
52W low ¥4,525.0052W high ¥6,402.00

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

Valuation summary

Trading below the consensus fair value

NIPPON SANSO HOLDINGS CORPORATION closed at ¥5,379.00, 17.8% below the consensus fair value of ¥6,542.78 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 18.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,494.76
+39.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,967.34
-63.4%
√(22.5 × EPS × BVPS)
EPS=286.22, BVPS=601.01 · outside Graham range (P/E 18.8, P/B 9) — asset-light, treat as a rough floor
P/E Fair Value
¥5,724.40
+6.4%
EPS × 20x (sector P/E)
EPS=286.22, Sector P/E=20x
Peter Lynch (PEG)
¥5,126.20
-4.7%
EPS × Growth% (PEG = 1 is fair)
EPS=286.22, g=17.9%
EV/EBITDA
¥10,941.58
+103.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=324.79B
Dividend Discount (DDM)
¥3,340.36
-37.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.86, r=10%, g=8%
Book Value (P/B)
¥796.33
-85.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=601.01, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥5,379.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 17.9%
Margin of Safety
¥3,796.63
-29.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5062.17, 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.