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¥289.88Fair value¥1,233.38Bull¥1,448.40
FairClose
52-week traded range
52W low ¥987.0052W high ¥2,072.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Nippon Hume Corporation closed at ¥1,139.00, 7.7% below the consensus fair value of ¥1,233.38 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 15.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,437.47
+26.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,293.07
+13.5%
√(22.5 × EPS × BVPS)
EPS=72.42, BVPS=1026.13
P/E Fair Value
¥1,448.40
+27.2%
EPS × 20x (sector P/E)
EPS=72.42, Sector P/E=20x
Peter Lynch (PEG)
¥882.08
-22.6%
EPS × Growth% (PEG = 1 is fair)
EPS=72.42, g=12.2%
EV/EBITDA
¥1,149.52
+0.9%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=3.4B
Dividend Discount (DDM)
¥1,297.78
+13.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.03, r=10%, g=8%
Book Value (P/B)
¥289.88
-74.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1026.13, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥1,139.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.9% | Historical: 12.2%
Margin of Safety
¥1,044.74
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1392.98, 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.