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¥296.98Fair value¥1,643.07Bull¥1,940.13
FairClose
52-week traded range
52W low ¥1,248.0052W high ¥4,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NICHICON CORPORATION closed at ¥2,528.00, 53.9% above the consensus fair value of ¥1,643.07 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥296.98
-88.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,940.13
-23.3%
√(22.5 × EPS × BVPS)
EPS=93.97, BVPS=1780.28 · outside Graham range (P/E 26.9, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,879.40
-25.7%
EPS × 20x (sector P/E)
EPS=93.97, Sector P/E=20x
Peter Lynch (PEG)
¥514.02
-79.7%
EPS × Growth% (PEG = 1 is fair)
EPS=93.97, g=5.5%
EV/EBITDA
¥1,841.87
-27.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.53B
Dividend Discount (DDM)
¥470.59
-81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.91, r=10%, g=2%
Book Value (P/B)
¥635.81
-74.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1780.28, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥2,528.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -5.5%
Margin of Safety
¥1,029.13
-59.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1372.17, 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.