NITTO DENKO CORPORATION
TSE Prime
¥3,205.00
+0.28%
Delayed · cached 15 min
Fair value analysis
6988
NITTO DENKO CORPORATION
¥3,205.00
Close used for this calculation
¥3,188.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
¥3,188.37
Near FV▼ -0.5% against the close used
Model range ¥1,226.60 – ¥5,271.11
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¥1,226.60Fair value¥3,188.37Bull¥5,271.11
FairClose
52-week traded range
52W low ¥2,918.0052W high ¥4,068.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
NITTO DENKO CORPORATION closed at ¥3,205.00, 0.5% above the consensus fair value of ¥3,188.37 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 16.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,687.44
-16.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,873.83
-41.5%
√(22.5 × EPS × BVPS)
EPS=197.2, BVPS=791.36 · outside Graham range (P/E 16.3, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,944.00
+23.1%
EPS × 20x (sector P/E)
EPS=197.2, Sector P/E=20x
Peter Lynch (PEG)
¥1,630.84
-49.1%
EPS × Growth% (PEG = 1 is fair)
EPS=197.2, g=8.3%
EV/EBITDA
¥5,271.11
+64.5%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=254.29B
Dividend Discount (DDM)
¥3,236.41
+1.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.93, r=10%, g=8%
Book Value (P/B)
¥1,226.60
-61.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=791.36, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥3,205.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 8.3%
Margin of Safety
¥2,126.32
-33.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2835.09, 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.