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¥379.36Fair value¥1,421.38Bull¥2,007.20
FairClose
52-week traded range
52W low ¥2,543.0052W high ¥5,450.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nomura Micro Science Co.,Ltd. closed at ¥3,260.00, 129.4% above the consensus fair value of ¥1,421.38 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 32.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,153.81
-64.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,521.48
-53.3%
√(22.5 × EPS × BVPS)
EPS=100.36, BVPS=1025.16 · outside Graham range (P/E 32.5, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,007.20
-38.4%
EPS × 20x (sector P/E)
EPS=100.36, Sector P/E=20x
Peter Lynch (PEG)
¥379.36
-88.4%
EPS × Growth% (PEG = 1 is fair)
EPS=100.36, g=3.8%
EV/EBITDA
¥1,270.47
-61.0%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=8.36B
Dividend Discount (DDM)
¥1,348.94
-58.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.85, r=10%, g=3.8%
Book Value (P/B)
¥1,041.64
-68.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1025.16, ROE=10.1%, g=3.8%, r=10%
Reverse DCF
¥3,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 3.8%
Margin of Safety
¥1,170.62
-64.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1560.83, 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.