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¥280.93Fair value¥2,265.93Bull¥2,873.78
FairClose
52-week traded range
52W low ¥1,883.0052W high ¥2,899.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NIDEC CORPORATION closed at ¥2,691.00, 18.8% above the consensus fair value of ¥2,265.93 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 18.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,632.67
-2.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥975.63
-63.7%
√(22.5 × EPS × BVPS)
EPS=143.06, BVPS=295.71 · outside Graham range (P/E 18.8, P/B 9.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,861.20
+6.3%
EPS × 20x (sector P/E)
EPS=143.06, Sector P/E=20x
Peter Lynch (PEG)
¥1,108.72
-58.8%
EPS × Growth% (PEG = 1 is fair)
EPS=143.06, g=7.8%
EV/EBITDA
¥1,841.06
-31.6%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=238.12B
Dividend Discount (DDM)
¥2,873.78
+6.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.01, r=10%, g=7.8%
Book Value (P/B)
¥280.93
-89.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=295.71, ROE=9.8%, g=6%, r=10%
Reverse DCF
¥2,691.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 7.8%
Margin of Safety
¥1,617.38
-39.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2156.5, 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.