NITTAN Corporation

6493 TSE Automobiles Transportation Equipment
TSE Standard
¥475.00
-0.21%
Delayed · cached 15 min

Fair value analysis

6493
NITTAN Corporation
AutomobilesTransportation Equipment
¥475.00
Close used for this calculation
¥1,347.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability17/25
Returns15/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Strong
Quality radar
72Prof.17/25Ret.15/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

¥1,347.60
Below FV
▲ +183.7% against the close used
Model range ¥377.84 – ¥4,641.32
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.

Educational data only. Not a recommendation to buy, sell or hold any security.