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¥733.46Fair value¥1,384.08Bull¥2,125.02
FairClose
52-week traded range
52W low ¥958.4052W high ¥1,269.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NIPPON PAINT HOLDINGS CO.,LTD. closed at ¥1,097.00, 20.7% below the consensus fair value of ¥1,384.08 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,227.23
+11.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,048.85
-4.4%
√(22.5 × EPS × BVPS)
EPS=76.66, BVPS=637.79 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,533.20
+39.8%
EPS × 20x (sector P/E)
EPS=76.66, Sector P/E=20x
Peter Lynch (PEG)
¥2,125.02
+93.7%
EPS × Growth% (PEG = 1 is fair)
EPS=76.66, g=27.7%
EV/EBITDA
¥1,904.61
+73.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=327.17B
Dividend Discount (DDM)
¥864.87
-21.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.02, r=10%, g=8%
Book Value (P/B)
¥733.46
-33.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=637.79, ROE=10.6%, g=6%, r=10%
Reverse DCF
¥1,097.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 27.7%
Margin of Safety
¥952.32
-13.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1269.76, 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.