NOHMI BOSAI LTD.

6744 TSE Technology Electric Appliances
TSE Prime
¥3,955.00
-1.62%
Delayed · cached 15 min

Fair value analysis

6744
NOHMI BOSAI LTD.
TechnologyElectric Appliances
¥3,955.00
Close used for this calculation
¥4,371.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability13/25
Returns10/25
Balance Sheet18/25
Efficiency16/25
Growth11/25
Good
Quality radar
57Prof.13/25Ret.10/25Eff.16/25B.Sht18/25Growth11/25

Consensus fair value

¥4,371.26
Near FV
▲ +10.5% against the close used
Model range ¥2,297.93 – ¥6,257.60
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¥2,297.93Fair value¥4,371.26Bull¥6,257.60
FairClose
52-week traded range
52W low ¥3,420.0052W high ¥4,940.00

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

Valuation summary

Trading close to the consensus fair value

NOHMI BOSAI LTD. closed at ¥3,955.00, 9.5% below the consensus fair value of ¥4,371.26 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,602.59
+16.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,504.62
-11.4%
√(22.5 × EPS × BVPS)
EPS=231.88, BVPS=2354.17 · outside Graham range (P/E 17.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥4,637.60
+17.3%
EPS × 20x (sector P/E)
EPS=231.88, Sector P/E=20x
Peter Lynch (PEG)
¥2,297.93
-41.9%
EPS × Growth% (PEG = 1 is fair)
EPS=231.88, g=9.9%
EV/EBITDA
¥5,283.46
+33.6%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=20.79B
Dividend Discount (DDM)
¥6,257.60
+58.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=115.88, r=10%, g=8%
Book Value (P/B)
¥2,471.87
-37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2354.17, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥3,955.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 9.9%
Margin of Safety
¥3,186.20
-19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4248.27, 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.