NASU DENKI-TEKKO CO.,LTD.

5922 TSE Metals Metal Products
TSE Standard
¥20,290.00
+0.45%
Delayed · cached 15 min

Fair value analysis

5922
NASU DENKI-TEKKO CO.,LTD.
MetalsMetal Products
¥20,290.00
Close used for this calculation
¥34,906.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability10/25
Returns15/25
Balance Sheet21/25
Efficiency25/25
Growth14/25
Strong
Quality radar
71Prof.10/25Ret.15/25Eff.25/25B.Sht21/25Growth14/25

Consensus fair value

¥34,906.19
Below FV
▲ +72.0% against the close used
Model range ¥2,129.34 – ¥42,586.80
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¥2,129.34Fair value¥34,906.19Bull¥42,586.80
FairClose
52-week traded range
52W low ¥14,130.0052W high ¥20,450.00

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

Valuation summary

Trading below the consensus fair value

NASU DENKI-TEKKO CO.,LTD. closed at ¥20,290.00, 41.9% below the consensus fair value of ¥34,906.19 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥37,092.09
+82.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥37,002.04
+82.4%
√(22.5 × EPS × BVPS)
EPS=2129.34, BVPS=28577.46
P/E Fair Value
¥42,586.80
+109.9%
EPS × 20x (sector P/E)
EPS=2129.34, Sector P/E=20x
Peter Lynch (PEG)
¥2,129.34
-89.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2129.34, g=1%
EV/EBITDA
¥38,612.29
+90.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.59B
Dividend Discount (DDM)
¥8,148.97
-59.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=639.14, r=10%, g=2%
Book Value (P/B)
¥20,412.47
+0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28577.46, ROE=8%, g=3%, r=10%
Reverse DCF
¥20,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: -1%
Margin of Safety
¥29,170.23
+43.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38893.64, 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.