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¥1,518.32Fair value¥6,950.20Bull¥10,937.70
FairClose
52-week traded range
52W low ¥3,555.0052W high ¥4,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NICHIRIN CO.,LTD. closed at ¥4,080.00, 41.3% below the consensus fair value of ¥6,950.20 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,775.64
+66.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
¥6,568.33
+61.0%
√(22.5 × EPS × BVPS)
EPS=418.27, BVPS=4584.27
P/E Fair Value
¥8,365.40
+105.0%
EPS × 20x (sector P/E)
EPS=418.27, Sector P/E=20x
Peter Lynch (PEG)
¥1,518.32
-62.8%
EPS × Growth% (PEG = 1 is fair)
EPS=418.27, g=3.6%
EV/EBITDA
¥10,937.70
+168.1%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=12.2B
Dividend Discount (DDM)
¥2,860.77
-29.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=175.85, r=10%, g=3.6%
Book Value (P/B)
¥4,152.47
+1.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4584.27, ROE=9.4%, g=3.6%, r=10%
Reverse DCF
¥4,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 3.6%
Margin of Safety
¥5,427.34
+33.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7236.46, 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.