Nippon Electric Glass Co.,Ltd.

5214 TSE Materials Glass and Ceramics Products
TSE Prime
¥4,802.00
-0.08%
Delayed · cached 15 min

Fair value analysis

5214
Nippon Electric Glass Co.,Ltd.
MaterialsGlass and Ceramics Products
¥4,802.00
Close used for this calculation
¥5,781.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability11/25
Returns13/25
Balance Sheet18/25
Efficiency22/25
Growth14/25
Good
Quality radar
64Prof.11/25Ret.13/25Eff.22/25B.Sht18/25Growth14/25

Consensus fair value

¥5,781.31
Below FV
▲ +20.4% against the close used
Model range ¥573.50 – ¥7,646.60
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¥573.50Fair value¥5,781.31Bull¥7,646.60
FairClose
52-week traded range
52W low ¥4,394.0052W high ¥8,196.00

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

Valuation summary

Trading below the consensus fair value

Nippon Electric Glass Co.,Ltd. closed at ¥4,802.00, 16.9% below the consensus fair value of ¥5,781.31 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,927.21
+2.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.5%, r=10%, tg=3%, n=10yr
Graham Number
¥7,522.46
+56.7%
√(22.5 × EPS × BVPS)
EPS=382.33, BVPS=6578.08
P/E Fair Value
¥7,646.60
+59.2%
EPS × 20x (sector P/E)
EPS=382.33, Sector P/E=20x
Peter Lynch (PEG)
¥573.50
-88.1%
EPS × Growth% (PEG = 1 is fair)
EPS=382.33, g=1.5%
EV/EBITDA
¥6,838.57
+42.4%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=58.34B
Dividend Discount (DDM)
¥1,910.24
-60.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.82, r=10%, g=2%
Book Value (P/B)
¥2,913.15
-39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6578.08, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥4,802.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 1.5%
Margin of Safety
¥5,024.07
+4.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6698.76, 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.