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¥533.79Fair value¥1,160.88Bull¥2,565.71
FairClose
52-week traded range
52W low ¥1,518.0052W high ¥1,851.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NIPPON CHEMIPHAR CO.,LTD. closed at ¥1,548.00, 33.3% above the consensus fair value of ¥1,160.88 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 28.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,027.28
-33.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,565.71
+65.7%
√(22.5 × EPS × BVPS)
EPS=54.81, BVPS=5337.93
P/E Fair Value
¥1,096.20
-29.2%
EPS × 20x (sector P/E)
EPS=54.81, Sector P/E=20x
Peter Lynch (PEG)
¥1,483.71
-4.2%
EPS × Growth% (PEG = 1 is fair)
EPS=54.81, g=27.1%
EV/EBITDA
¥1,358.90
-12.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.74B
Dividend Discount (DDM)
¥637.51
-58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50, r=10%, g=2%
Book Value (P/B)
¥533.79
-65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5337.93, ROE=1%, g=3%, r=10%
Reverse DCF
¥1,548.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.8% | Historical: -27.1%
Margin of Safety
¥1,172.30
-24.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1563.06, 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.