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¥1,726.51Fair value¥2,734.56Bull¥4,664.55
FairClose
52-week traded range
52W low ¥1,135.0052W high ¥1,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NISSEN INC. closed at ¥1,193.00, 56.4% below the consensus fair value of ¥2,734.56 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,161.79
+81.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,978.38
+65.8%
√(22.5 × EPS × BVPS)
EPS=172.06, BVPS=1011.02
P/E Fair Value
¥3,441.20
+188.4%
EPS × 20x (sector P/E)
EPS=172.06, Sector P/E=20x
Peter Lynch (PEG)
¥4,664.55
+291.0%
EPS × Growth% (PEG = 1 is fair)
EPS=172.06, g=27.1%
EV/EBITDA
¥2,831.92
+137.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=614.46M
Dividend Discount (DDM)
¥1,726.51
+44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.97, r=10%, g=8%
Book Value (P/B)
¥2,982.50
+150.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1011.02, ROE=17.8%, g=6%, r=10%
Reverse DCF
¥1,193.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.5% | Historical: 27.1%
Margin of Safety
¥1,895.34
+58.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2527.12, 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.