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¥377.84Fair value¥1,347.60Bull¥4,641.32
FairClose
52-week traded range
52W low ¥442.0052W high ¥806.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NITTAN Corporation closed at ¥475.00, 64.8% below the consensus fair value of ¥1,347.60 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,535.32
+223.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,370.70
+188.6%
√(22.5 × EPS × BVPS)
EPS=77.35, BVPS=1079.55
P/E Fair Value
¥1,547.00
+225.7%
EPS × 20x (sector P/E)
EPS=77.35, Sector P/E=20x
Peter Lynch (PEG)
¥2,320.50
+388.5%
EPS × Growth% (PEG = 1 is fair)
EPS=77.35, g=30%
EV/EBITDA
¥4,641.32
+877.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.95B
Dividend Discount (DDM)
¥1,079.86
+127.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20, r=10%, g=8%
Book Value (P/B)
¥377.84
-20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1079.55, ROE=7.4%, g=6%, r=10%
Reverse DCF
¥475.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 36.3%
Margin of Safety
¥1,113.26
+134.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1484.34, 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.