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¥161.12Fair value¥1,097.96Bull¥1,857.67
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,305.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NISSAN SHATAI CO.,LTD. closed at ¥924.00, 15.8% below the consensus fair value of ¥1,097.96 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 18.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥954.00
+3.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,247.47
+35.0%
√(22.5 × EPS × BVPS)
EPS=50.9, BVPS=1358.82
P/E Fair Value
¥1,018.00
+10.2%
EPS × 20x (sector P/E)
EPS=50.9, Sector P/E=20x
EV/EBITDA
¥1,857.67
+101.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=25.16B
Dividend Discount (DDM)
¥197.92
-78.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.52, r=10%, g=2%
Book Value (P/B)
¥161.12
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1358.82, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥924.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 0%
Margin of Safety
¥804.87
-12.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1073.16, 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.