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¥307.32Fair value¥4,160.16Bull¥5,391.60
FairClose
52-week traded range
52W low ¥4,025.0052W high ¥5,160.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NIHON TRIM CO.,LTD. closed at ¥5,030.00, 20.9% above the consensus fair value of ¥4,160.16 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,905.14
-22.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
¥4,394.31
-12.6%
√(22.5 × EPS × BVPS)
EPS=269.58, BVPS=3183.54 · outside Graham range (P/E 18.7, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥5,391.60
+7.2%
EPS × 20x (sector P/E)
EPS=269.58, Sector P/E=20x
Peter Lynch (PEG)
¥307.32
-93.9%
EPS × Growth% (PEG = 1 is fair)
EPS=269.58, g=1.1%
EV/EBITDA
¥4,711.24
-6.3%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=3.45B
Dividend Discount (DDM)
¥1,654.62
-67.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.77, r=10%, g=2%
Book Value (P/B)
¥2,501.36
-50.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3183.54, ROE=8.5%, g=3%, r=10%
Reverse DCF
¥5,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 1.1%
Margin of Safety
¥3,422.76
-32.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4563.68, 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.