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¥380.74Fair value¥1,710.36Bull¥2,046.63
FairClose
52-week traded range
52W low ¥916.0052W high ¥4,830.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NIHON DEMPA KOGYO CO.,LTD. closed at ¥2,844.00, 66.3% above the consensus fair value of ¥1,710.36 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 31.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,681.77
-40.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,224.41
-56.9%
√(22.5 × EPS × BVPS)
EPS=89.73, BVPS=742.56 · outside Graham range (P/E 31.7, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,794.60
-36.9%
EPS × 20x (sector P/E)
EPS=89.73, Sector P/E=20x
Peter Lynch (PEG)
¥1,934.58
-32.0%
EPS × Growth% (PEG = 1 is fair)
EPS=89.73, g=21.6%
EV/EBITDA
¥2,046.63
-28.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.27B
Dividend Discount (DDM)
¥380.74
-86.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.86, r=10%, g=2%
Book Value (P/B)
¥403.10
-85.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=742.56, ROE=6.8%, g=3%, r=10%
Reverse DCF
¥2,844.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: -21.6%
Margin of Safety
¥1,175.20
-58.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1566.93, 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.