¥272.14
Above FV▼ -69.5% against the close used
Model range ¥44.47 – ¥417.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥44.47Fair value¥272.14Bull¥417.60
FairClose
52-week traded range
52W low ¥475.0052W high ¥980.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Nihon Knowledge Co,Ltd. closed at ¥892.00, 227.8% above the consensus fair value of ¥272.14 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 42.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥180.65
-79.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥369.46
-58.6%
√(22.5 × EPS × BVPS)
EPS=20.88, BVPS=290.55 · outside Graham range (P/E 42.7, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥417.60
-53.2%
EPS × 20x (sector P/E)
EPS=20.88, Sector P/E=20x
Peter Lynch (PEG)
¥44.47
-95.0%
EPS × Growth% (PEG = 1 is fair)
EPS=20.88, g=2.1%
EV/EBITDA
¥188.04
-78.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=110.57M
Dividend Discount (DDM)
¥127.38
-85.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.99, r=10%, g=2%
Book Value (P/B)
¥174.33
-80.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=290.55, ROE=7.2%, g=3%, r=10%
Reverse DCF
¥892.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.4% | Historical: -2.1%
Margin of Safety
¥241.93
-72.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=322.57, 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.