DaikyoNishikawa Corporation

4246 TSE Chemicals Chemicals
TSE Prime
¥1,056.00
+0.38%
Delayed · cached 15 min

Fair value analysis

4246
DaikyoNishikawa Corporation
ChemicalsChemicals
¥1,056.00
Close used for this calculation
¥2,307.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability6/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth13/25
Good
Quality radar
62Prof.6/25Ret.15/25Eff.25/25B.Sht16/25Growth13/25

Consensus fair value

¥2,307.27
Below FV
▲ +118.5% against the close used
Model range ¥662.43 – ¥2,732.39
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¥662.43Fair value¥2,307.27Bull¥2,732.39
FairClose
52-week traded range
52W low ¥712.0052W high ¥1,162.00

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

Valuation summary

Trading below the consensus fair value

DaikyoNishikawa Corporation closed at ¥1,056.00, 54.2% below the consensus fair value of ¥2,307.27 drawn from 8 valuation models.

Financial DNA score 62/100 — Good. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,732.39
+158.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,961.37
+85.7%
√(22.5 × EPS × BVPS)
EPS=126.29, BVPS=1353.85
P/E Fair Value
¥2,525.80
+139.2%
EPS × 20x (sector P/E)
EPS=126.29, Sector P/E=20x
EV/EBITDA
¥2,715.23
+157.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=21.01B
Dividend Discount (DDM)
¥662.43
-37.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.96, r=10%, g=2%
Book Value (P/B)
¥1,315.16
+24.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1353.85, ROE=9.8%, g=3%, r=10%
Reverse DCF
¥1,056.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 0%
Margin of Safety
¥1,804.89
+70.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2406.52, 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.