NAGOYA ELECTRIC WORKS CO.,LTD.

6797 TSE Technology Electric Appliances
TSE Standard
¥1,214.00
+0.25%
Delayed · cached 15 min

Fair value analysis

6797
NAGOYA ELECTRIC WORKS CO.,LTD.
TechnologyElectric Appliances
¥1,214.00
Close used for this calculation
¥2,032.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability10/25
Returns13/25
Balance Sheet23/25
Efficiency25/25
Growth16/25
Strong
Quality radar
71Prof.10/25Ret.13/25Eff.25/25B.Sht23/25Growth16/25

Consensus fair value

¥2,032.49
Below FV
▲ +67.4% against the close used
Model range ¥574.25 – ¥5,745.71
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¥574.25Fair value¥2,032.49Bull¥5,745.71
FairClose
52-week traded range
52W low ¥1,127.0052W high ¥1,320.00

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

Valuation summary

Trading below the consensus fair value

NAGOYA ELECTRIC WORKS CO.,LTD. closed at ¥1,214.00, 40.3% below the consensus fair value of ¥2,032.49 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,745.71
+373.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,446.09
+101.5%
√(22.5 × EPS × BVPS)
EPS=129.24, BVPS=2057.63
P/E Fair Value
¥2,584.80
+112.9%
EPS × 20x (sector P/E)
EPS=129.24, Sector P/E=20x
Peter Lynch (PEG)
¥845.23
-30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=129.24, g=6.5%
EV/EBITDA
¥1,813.90
+49.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.13B
Dividend Discount (DDM)
¥574.25
-52.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.04, r=10%, g=2%
Book Value (P/B)
¥1,028.81
-15.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2057.63, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥1,214.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: -6.5%
Margin of Safety
¥2,694.15
+121.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3592.2, 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.