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¥804.43Fair value¥2,351.92Bull¥3,018.98
FairClose
52-week traded range
52W low ¥1,271.0052W high ¥1,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIFTY Lifestyle Co.,Ltd. closed at ¥1,384.00, 41.2% below the consensus fair value of ¥2,351.92 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,860.75
+106.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,638.61
+18.4%
√(22.5 × EPS × BVPS)
EPS=122.44, BVPS=974.65
P/E Fair Value
¥2,448.80
+76.9%
EPS × 20x (sector P/E)
EPS=122.44, Sector P/E=20x
Peter Lynch (PEG)
¥804.43
-41.9%
EPS × Growth% (PEG = 1 is fair)
EPS=122.44, g=6.6%
EV/EBITDA
¥3,018.98
+118.1%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=1.44B
Dividend Discount (DDM)
¥1,831.84
+32.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.96, r=10%, g=6.6%
Book Value (P/B)
¥1,705.63
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=974.65, ROE=13%, g=6%, r=10%
Reverse DCF
¥1,384.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 6.6%
Margin of Safety
¥1,737.04
+25.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2316.05, 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.