NS Group,Inc.
TSE Prime
¥1,520.00
-0.33%
Delayed · cached 15 min
Fair value analysis
471A
NS Group,Inc.
¥1,520.00
Close used for this calculation
¥2,553.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
¥2,553.04
Below FV▲ +68.0% against the close used
Model range ¥685.28 – ¥2,917.23
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¥685.28Fair value¥2,553.04Bull¥2,917.23
FairClose
52-week traded range
52W low ¥1,274.0052W high ¥1,760.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NS Group,Inc. closed at ¥1,520.00, 40.5% below the consensus fair value of ¥2,553.04 drawn from 6 valuation models.
Financial DNA score 53/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,917.23
+91.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥829.34
-45.4%
√(22.5 × EPS × BVPS)
EPS=121.27, BVPS=252.07 · outside Graham range (P/E 12.5, P/B 6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,425.40
+59.6%
EPS × 20x (sector P/E)
EPS=121.27, Sector P/E=20x
Book Value (P/B)
¥685.28
-54.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=252.07, ROE=22%, g=3%, r=10%
Reverse DCF
¥1,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 0%
Margin of Safety
¥1,542.99
+1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2057.32, 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.