Naikai Zosen Corporation

7018 TSE Automobiles Transportation Equipment
TSE Standard
¥12,680.00
-1.71%
Delayed · cached 15 min

Fair value analysis

7018
Naikai Zosen Corporation
AutomobilesTransportation Equipment
¥12,680.00
Close used for this calculation
¥29,001.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns21/25
Balance Sheet4/25
Efficiency22/25
Growth20/25
Good
Quality radar
64Prof.17/25Ret.21/25Eff.22/25B.Sht4/25Growth20/25

Consensus fair value

¥29,001.78
Below FV
▲ +128.7% against the close used
Model range ¥15,601.93 – ¥41,591.98
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¥15,601.93Fair value¥29,001.78Bull¥41,591.98
FairClose
52-week traded range
52W low ¥7,320.0052W high ¥18,770.00

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

Valuation summary

Trading below the consensus fair value

Naikai Zosen Corporation closed at ¥12,680.00, 56.3% below the consensus fair value of ¥29,001.78 drawn from 8 valuation models.

Financial DNA score 64/100 — Good. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥26,927.18
+112.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥15,601.93
+23.0%
√(22.5 × EPS × BVPS)
EPS=1356.6, BVPS=7974.84
P/E Fair Value
¥27,132.00
+114.0%
EPS × 20x (sector P/E)
EPS=1356.6, Sector P/E=20x
Peter Lynch (PEG)
¥40,698.00
+221.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1356.6, g=30%
EV/EBITDA
¥41,591.98
+228.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.98B
Book Value (P/B)
¥25,659.06
+102.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7974.84, ROE=18.9%, g=6%, r=10%
Reverse DCF
¥12,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 100.2%
Margin of Safety
¥17,415.28
+37.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23220.37, 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.