NAKAKITA SEISAKUSHO CO.,LTD.

6496 TSE Industrials Machinery
TSE Standard
¥5,320.00
-2.03%
Delayed · cached 15 min

Fair value analysis

6496
NAKAKITA SEISAKUSHO CO.,LTD.
IndustrialsMachinery
¥5,320.00
Close used for this calculation
¥9,160.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns8/25
Balance Sheet18/25
Efficiency23/25
Growth23/25
Strong
Quality radar
68Prof.19/25Ret.8/25Eff.23/25B.Sht18/25Growth23/25

Consensus fair value

¥9,160.30
Below FV
▲ +72.2% against the close used
Model range ¥886.67 – ¥10,217.99
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¥886.67Fair value¥9,160.30Bull¥10,217.99
FairClose
52-week traded range
52W low ¥4,430.0052W high ¥8,160.00

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

Valuation summary

Trading below the consensus fair value

NAKAKITA SEISAKUSHO CO.,LTD. closed at ¥5,320.00, 41.9% below the consensus fair value of ¥9,160.30 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,807.40
+84.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,466.35
+77.9%
√(22.5 × EPS × BVPS)
EPS=494.1, BVPS=8060.61
P/E Fair Value
¥9,882.00
+85.8%
EPS × 20x (sector P/E)
EPS=494.1, Sector P/E=20x
Peter Lynch (PEG)
¥10,217.99
+92.1%
EPS × Growth% (PEG = 1 is fair)
EPS=494.1, g=20.7%
EV/EBITDA
¥8,603.04
+61.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.92B
Dividend Discount (DDM)
¥5,946.70
+11.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.12, r=10%, g=8%
Book Value (P/B)
¥886.67
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8060.61, ROE=6.4%, g=6%, r=10%
Reverse DCF
¥5,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 20.7%
Margin of Safety
¥7,288.94
+37.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9718.58, 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.