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¥751.49Fair value¥1,630.28Bull¥2,506.45
FairClose
52-week traded range
52W low ¥1,836.0052W high ¥2,526.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NORITZ CORPORATION closed at ¥2,221.00, 36.2% above the consensus fair value of ¥1,630.28 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 30.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,540.24
-30.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,243.25
+1.0%
√(22.5 × EPS × BVPS)
EPS=73.51, BVPS=3042.47
P/E Fair Value
¥1,470.20
-33.8%
EPS × 20x (sector P/E)
EPS=73.51, Sector P/E=20x
Peter Lynch (PEG)
¥846.84
-61.9%
EPS × Growth% (PEG = 1 is fair)
EPS=73.51, g=11.5%
EV/EBITDA
¥2,506.45
+12.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.08B
Dividend Discount (DDM)
¥942.98
-57.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.96, r=10%, g=2%
Book Value (P/B)
¥751.49
-66.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3042.47, ROE=2.5%, g=3%, r=10%
Reverse DCF
¥2,221.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: -11.5%
Margin of Safety
¥1,313.42
-40.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1751.23, 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.