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¥503.19Fair value¥1,569.90Bull¥2,370.83
FairClose
52-week traded range
52W low ¥1,311.0052W high ¥3,665.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nippon Tungsten Co.,Ltd. closed at ¥3,500.00, 122.9% above the consensus fair value of ¥1,569.90 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 62.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥503.19
-85.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,859.45
-46.9%
√(22.5 × EPS × BVPS)
EPS=55.76, BVPS=2755.91 · outside Graham range (P/E 62.8, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,115.20
-68.1%
EPS × 20x (sector P/E)
EPS=55.76, Sector P/E=20x
Peter Lynch (PEG)
¥1,414.07
-59.6%
EPS × Growth% (PEG = 1 is fair)
EPS=55.76, g=25.4%
EV/EBITDA
¥2,370.83
-32.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.39B
Dividend Discount (DDM)
¥638.14
-81.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.05, r=10%, g=2%
Book Value (P/B)
¥578.74
-83.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2755.91, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥3,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.6% | Historical: -25.4%
Margin of Safety
¥869.46
-75.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1159.28, 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.