NS TOOL CO.,LTD.

6157 TSE Industrials Machinery
TSE Standard
¥802.00
-0.62%
Delayed · cached 15 min

Fair value analysis

6157
NS TOOL CO.,LTD.
IndustrialsMachinery
¥802.00
Close used for this calculation
¥1,037.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability12/25
Returns11/25
Balance Sheet23/25
Efficiency20/25
Growth14/25
Strong
Quality radar
66Prof.12/25Ret.11/25Eff.20/25B.Sht23/25Growth14/25

Consensus fair value

¥1,037.51
Below FV
▲ +29.4% against the close used
Model range ¥78.81 – ¥1,268.97
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¥78.81Fair value¥1,037.51Bull¥1,268.97
FairClose
52-week traded range
52W low ¥751.0052W high ¥1,024.00

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

Valuation summary

Trading below the consensus fair value

NS TOOL CO.,LTD. closed at ¥802.00, 22.7% below the consensus fair value of ¥1,037.51 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,268.97
+58.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥992.24
+23.7%
√(22.5 × EPS × BVPS)
EPS=58.38, BVPS=749.53
P/E Fair Value
¥1,167.60
+45.6%
EPS × 20x (sector P/E)
EPS=58.38, Sector P/E=20x
Peter Lynch (PEG)
¥78.81
-90.2%
EPS × Growth% (PEG = 1 is fair)
EPS=58.38, g=1.4%
EV/EBITDA
¥1,038.18
+29.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.56B
Dividend Discount (DDM)
¥382.43
-52.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.99, r=10%, g=2%
Book Value (P/B)
¥535.38
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=749.53, ROE=8%, g=3%, r=10%
Reverse DCF
¥802.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -1.4%
Margin of Safety
¥857.20
+6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1142.94, 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.