NIRECO CORPORATION

6863 TSE Technology Electric Appliances
TSE Standard
¥985.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6863
NIRECO CORPORATION
TechnologyElectric Appliances
¥985.00
Close used for this calculation
¥3,523.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability21/25
Returns15/25
Balance Sheet20/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
81Prof.21/25Ret.15/25Eff.25/25B.Sht20/25Growth25/25

Consensus fair value

¥3,523.03
Below FV
▲ +257.7% against the close used
Model range ¥1,561.59 – ¥5,902.50
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¥1,561.59Fair value¥3,523.03Bull¥5,902.50
FairClose
52-week traded range
52W low ¥600.3352W high ¥1,016.00

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

Valuation summary

Trading below the consensus fair value

NIRECO CORPORATION closed at ¥985.00, 72.0% below the consensus fair value of ¥3,523.03 drawn from 9 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 5.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,905.29
+296.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,261.18
+231.1%
√(22.5 × EPS × BVPS)
EPS=196.75, BVPS=2402.44
P/E Fair Value
¥3,935.00
+299.5%
EPS × 20x (sector P/E)
EPS=196.75, Sector P/E=20x
Peter Lynch (PEG)
¥5,902.50
+499.2%
EPS × Growth% (PEG = 1 is fair)
EPS=196.75, g=30%
EV/EBITDA
¥4,798.77
+387.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.97B
Dividend Discount (DDM)
¥4,808.38
+388.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.04, r=10%, g=8%
Book Value (P/B)
¥1,561.59
+58.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2402.44, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥985.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 37.3%
Margin of Safety
¥2,775.37
+181.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3700.49, 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.