Nalnet Communications Inc.

5870 TSE Industrials Services
TSE Growth
¥881.00
+0.34%
Delayed · cached 15 min

Fair value analysis

5870
Nalnet Communications Inc.
IndustrialsServices
¥881.00
Close used for this calculation
¥2,343.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns18/25
Balance Sheet7/25
Efficiency25/25
Growth25/25
Strong
Quality radar
69Prof.19/25Ret.18/25Eff.25/25B.Sht7/25Growth25/25

Consensus fair value

¥2,343.86
Below FV
▲ +166.0% against the close used
Model range ¥1,236.63 – ¥3,157.32
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¥1,236.63Fair value¥2,343.86Bull¥3,157.32
FairClose
52-week traded range
52W low ¥705.0052W high ¥1,174.00

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

Valuation summary

Trading below the consensus fair value

Nalnet Communications Inc. closed at ¥881.00, 62.4% below the consensus fair value of ¥2,343.86 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,115.60
+253.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,236.63
+40.4%
√(22.5 × EPS × BVPS)
EPS=94.12, BVPS=722.13
P/E Fair Value
¥1,882.40
+113.7%
EPS × 20x (sector P/E)
EPS=94.12, Sector P/E=20x
Peter Lynch (PEG)
¥2,445.24
+177.6%
EPS × Growth% (PEG = 1 is fair)
EPS=94.12, g=26%
EV/EBITDA
¥3,157.32
+258.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=979.75M
Dividend Discount (DDM)
¥1,565.18
+77.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.98, r=10%, g=8%
Book Value (P/B)
¥1,408.16
+59.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=722.13, ROE=13.8%, g=6%, r=10%
Reverse DCF
¥881.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 26%
Margin of Safety
¥1,558.66
+76.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2078.21, 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.