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¥445.84Fair value¥3,940.23Bull¥6,781.59
FairClose
52-week traded range
52W low ¥1,754.0052W high ¥2,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NITCHITSU CO.,LTD. closed at ¥2,256.00, 42.7% below the consensus fair value of ¥3,940.23 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,781.59
+200.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,736.36
+65.6%
√(22.5 × EPS × BVPS)
EPS=99.01, BVPS=6266.67
P/E Fair Value
¥1,980.20
-12.2%
EPS × 20x (sector P/E)
EPS=99.01, Sector P/E=20x
EV/EBITDA
¥3,695.87
+63.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=845.69M
Dividend Discount (DDM)
¥445.84
-80.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.97, r=10%, g=2%
Book Value (P/B)
¥1,065.33
-52.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6266.67, ROE=1.7%, g=3%, r=10%
Reverse DCF
¥2,256.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 0%
Margin of Safety
¥3,124.54
+38.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4166.05, 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.