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¥3,222.39Fair value¥5,626.14Bull¥9,809.40
FairClose
52-week traded range
52W low ¥3,935.0052W high ¥7,070.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nitta Corporation closed at ¥6,600.00, 17.3% above the consensus fair value of ¥5,626.14 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,437.92
-47.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥8,137.16
+23.3%
√(22.5 × EPS × BVPS)
EPS=490.47, BVPS=6000
P/E Fair Value
¥9,809.40
+48.6%
EPS × 20x (sector P/E)
EPS=490.47, Sector P/E=20x
Peter Lynch (PEG)
¥3,222.39
-51.2%
EPS × Growth% (PEG = 1 is fair)
EPS=490.47, g=6.6%
EV/EBITDA
¥4,355.76
-34.0%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=9.07B
Dividend Discount (DDM)
¥4,962.50
-24.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.72, r=10%, g=6.6%
Book Value (P/B)
¥3,750.00
-43.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6000, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥6,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 6.6%
Margin of Safety
¥5,346.12
-19.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7128.16, 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.