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¥1,139.81Fair value¥2,098.59Bull¥3,498.32
FairClose
52-week traded range
52W low ¥1,275.0052W high ¥1,852.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NAGAOKA INTERNATIONAL CORPORATION closed at ¥1,420.00, 32.3% below the consensus fair value of ¥2,098.59 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,139.81
-19.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,833.58
+29.1%
√(22.5 × EPS × BVPS)
EPS=138.9, BVPS=1075.76
P/E Fair Value
¥2,778.00
+95.6%
EPS × 20x (sector P/E)
EPS=138.9, Sector P/E=20x
Peter Lynch (PEG)
¥1,302.88
-8.2%
EPS × Growth% (PEG = 1 is fair)
EPS=138.9, g=9.4%
EV/EBITDA
¥3,498.32
+146.4%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=1.68B
Dividend Discount (DDM)
¥1,886.33
+32.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.93, r=10%, g=8%
Book Value (P/B)
¥1,990.15
+40.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1075.76, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥1,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 9.4%
Margin of Safety
¥1,437.85
+1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1917.13, 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.