NTN CORPORATION

6472 TSE Industrials Machinery
TSE Prime
¥370.10
-0.05%
Delayed · cached 15 min

Fair value analysis

6472
NTN CORPORATION
IndustrialsMachinery
¥370.10
Close used for this calculation
¥631.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability15/25
Returns12/25
Balance Sheet13/25
Efficiency16/25
Growth20/25
Good
Quality radar
56Prof.15/25Ret.12/25Eff.16/25B.Sht13/25Growth20/25

Consensus fair value

¥631.31
Below FV
▲ +70.6% against the close used
Model range ¥245.07 – ¥1,699.97
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¥245.07Fair value¥631.31Bull¥1,699.97
FairClose
52-week traded range
52W low ¥316.6052W high ¥479.40

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

Valuation summary

Trading below the consensus fair value

NTN CORPORATION closed at ¥370.10, 41.4% below the consensus fair value of ¥631.31 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 15.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,012.62
+173.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥513.15
+38.7%
√(22.5 × EPS × BVPS)
EPS=23.4, BVPS=500.14
P/E Fair Value
¥468.00
+26.5%
EPS × 20x (sector P/E)
EPS=23.4, Sector P/E=20x
Peter Lynch (PEG)
¥352.64
-4.7%
EPS × Growth% (PEG = 1 is fair)
EPS=23.4, g=15.1%
EV/EBITDA
¥1,699.97
+359.3%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=71.53B
Dividend Discount (DDM)
¥593.57
+60.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.99, r=10%, g=8%
Book Value (P/B)
¥245.07
-33.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=500.14, ROE=4.9%, g=6%, r=10%
Reverse DCF
¥370.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 15.1%
Margin of Safety
¥498.44
+34.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=664.59, 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.