NISSAN SHATAI CO.,LTD.

7222 TSE Automobiles Transportation Equipment
TSE Standard
¥924.00
+1.20%
Delayed · cached 15 min

Fair value analysis

7222
NISSAN SHATAI CO.,LTD.
AutomobilesTransportation Equipment
¥924.00
Close used for this calculation
¥1,097.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability4/25
Returns12/25
Balance Sheet15/25
Efficiency16/25
Growth8/25
Average
Quality radar
47Prof.4/25Ret.12/25Eff.16/25B.Sht15/25Growth8/25

Consensus fair value

¥1,097.96
Below FV
▲ +18.8% against the close used
Model range ¥161.12 – ¥1,857.67
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.

Educational data only. Not a recommendation to buy, sell or hold any security.