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¥313.48Fair value¥631.99Bull¥936.30
FairClose
52-week traded range
52W low ¥540.0052W high ¥756.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Nippon RAD Inc. closed at ¥584.00, 7.6% below the consensus fair value of ¥631.99 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥551.36
-5.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥686.57
+17.6%
√(22.5 × EPS × BVPS)
EPS=31.21, BVPS=671.26
P/E Fair Value
¥624.20
+6.9%
EPS × 20x (sector P/E)
EPS=31.21, Sector P/E=20x
Peter Lynch (PEG)
¥936.30
+60.3%
EPS × Growth% (PEG = 1 is fair)
EPS=31.21, g=30%
EV/EBITDA
¥859.43
+47.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=253.5M
Dividend Discount (DDM)
¥539.27
-7.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.99, r=10%, g=8%
Book Value (P/B)
¥313.48
-46.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=671.26, ROE=4.7%, g=6%, r=10%
Reverse DCF
¥584.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 71.4%
Margin of Safety
¥465.53
-20.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=620.71, 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.