NOVAC CO.,LTD.

5079 TSE Construction Construction
TSE Standard
¥2,618.00
+0.42%
Delayed · cached 15 min

Fair value analysis

5079
NOVAC CO.,LTD.
ConstructionConstruction
¥2,618.00
Close used for this calculation
¥3,664.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability10/25
Returns13/25
Balance Sheet15/25
Efficiency25/25
Growth19/25
Good
Quality radar
63Prof.10/25Ret.13/25Eff.25/25B.Sht15/25Growth19/25

Consensus fair value

¥3,664.22
Below FV
▲ +40.0% against the close used
Model range ¥1,528.78 – ¥4,566.60
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¥1,528.78Fair value¥3,664.22Bull¥4,566.60
FairClose
52-week traded range
52W low ¥2,391.0052W high ¥2,927.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NOVAC CO.,LTD. closed at ¥2,618.00, 28.6% below the consensus fair value of ¥3,664.22 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,279.48
+63.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,322.07
+65.1%
√(22.5 × EPS × BVPS)
EPS=228.33, BVPS=3636.11
P/E Fair Value
¥4,566.60
+74.4%
EPS × 20x (sector P/E)
EPS=228.33, Sector P/E=20x
Peter Lynch (PEG)
¥3,093.87
+18.2%
EPS × Growth% (PEG = 1 is fair)
EPS=228.33, g=13.6%
EV/EBITDA
¥2,915.62
+11.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.93B
Dividend Discount (DDM)
¥1,528.78
-41.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.9, r=10%, g=2%
Book Value (P/B)
¥1,766.11
-32.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3636.11, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥2,618.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: -13.6%
Margin of Safety
¥3,292.04
+25.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4389.38, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.