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¥276.76Fair value¥1,864.05Bull¥2,885.03
FairClose
52-week traded range
52W low ¥1,570.0052W high ¥1,937.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
NITTO KOHKI CO.,LTD. closed at ¥1,679.00, 9.9% below the consensus fair value of ¥1,864.05 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 14.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,582.45
-5.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,885.03
+71.8%
√(22.5 × EPS × BVPS)
EPS=114.57, BVPS=3228.85
P/E Fair Value
¥2,291.40
+36.5%
EPS × 20x (sector P/E)
EPS=114.57, Sector P/E=20x
Peter Lynch (PEG)
¥309.34
-81.6%
EPS × Growth% (PEG = 1 is fair)
EPS=114.57, g=2.7%
EV/EBITDA
¥1,898.39
+13.1%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=3.13B
Dividend Discount (DDM)
¥562.18
-66.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2.7%
Book Value (P/B)
¥276.76
-83.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3228.85, ROE=3.6%, g=3%, r=10%
Reverse DCF
¥1,679.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 2.7%
Margin of Safety
¥1,689.72
+0.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2252.96, 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.