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¥15.06Fair value¥398.01Bull¥664.80
FairClose
52-week traded range
52W low ¥190.0052W high ¥275.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
New Japan Chemical Co.,Ltd. closed at ¥232.00, 41.7% below the consensus fair value of ¥398.01 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 14.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥664.80
+186.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥436.09
+88.0%
√(22.5 × EPS × BVPS)
EPS=16.03, BVPS=527.27
P/E Fair Value
¥320.60
+38.2%
EPS × 20x (sector P/E)
EPS=16.03, Sector P/E=20x
Peter Lynch (PEG)
¥118.14
-49.1%
EPS × Growth% (PEG = 1 is fair)
EPS=16.03, g=7.4%
EV/EBITDA
¥217.60
-6.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.33B
Dividend Discount (DDM)
¥57.39
-75.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.5, r=10%, g=2%
Book Value (P/B)
¥15.06
-93.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=527.27, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥232.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: -7.4%
Margin of Safety
¥355.37
+53.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=473.83, 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.