NF HOLDINGS CORPORATION

6864 TSE Technology Electric Appliances
TSE Standard
¥1,564.00
-2.25%
Delayed · cached 15 min

Fair value analysis

6864
NF HOLDINGS CORPORATION
TechnologyElectric Appliances
¥1,564.00
Close used for this calculation
¥1,614.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns10/25
Balance Sheet23/25
Efficiency16/25
Growth6/25
Good
Quality radar
60Prof.11/25Ret.10/25Eff.16/25B.Sht23/25Growth6/25

Consensus fair value

¥1,614.79
Near FV
▲ +3.2% against the close used
Model range ¥118.11 – ¥1,966.08
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¥118.11Fair value¥1,614.79Bull¥1,966.08
FairClose
52-week traded range
52W low ¥1,072.0052W high ¥2,457.00

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

Valuation summary

Trading close to the consensus fair value

NF HOLDINGS CORPORATION closed at ¥1,564.00, 3.1% below the consensus fair value of ¥1,614.79 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 17.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,782.29
+14.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,966.08
+25.7%
√(22.5 × EPS × BVPS)
EPS=92.27, BVPS=1861.9
P/E Fair Value
¥1,845.40
+18.0%
EPS × 20x (sector P/E)
EPS=92.27, Sector P/E=20x
Peter Lynch (PEG)
¥118.11
-92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=92.27, g=1.3%
EV/EBITDA
¥1,854.91
+18.6%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=1.25B
Dividend Discount (DDM)
¥458.64
-70.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.97, r=10%, g=2%
Book Value (P/B)
¥558.57
-64.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1861.9, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥1,564.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 1.3%
Margin of Safety
¥1,398.44
-10.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1864.59, 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.