NOK CORPORATION

7240 TSE Automobiles Transportation Equipment
TSE Prime
¥3,021.00
+2.32%
Delayed · cached 15 min

Fair value analysis

7240
NOK CORPORATION
AutomobilesTransportation Equipment
¥3,021.00
Close used for this calculation
¥4,835.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns13/25
Balance Sheet21/25
Efficiency25/25
Growth22/25
Strong
Quality radar
76Prof.17/25Ret.13/25Eff.25/25B.Sht21/25Growth22/25

Consensus fair value

¥4,835.80
Below FV
▲ +60.1% against the close used
Model range ¥1,667.44 – ¥8,624.61
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¥1,667.44Fair value¥4,835.80Bull¥8,624.61
FairClose
52-week traded range
52W low ¥2,560.0052W high ¥3,327.00

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

Valuation summary

Trading below the consensus fair value

NOK CORPORATION closed at ¥3,021.00, 37.5% below the consensus fair value of ¥4,835.80 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 10.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,395.71
-20.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,014.43
+66.0%
√(22.5 × EPS × BVPS)
EPS=284.84, BVPS=3923.38
P/E Fair Value
¥5,696.80
+88.6%
EPS × 20x (sector P/E)
EPS=284.84, Sector P/E=20x
Peter Lynch (PEG)
¥4,480.53
+48.3%
EPS × Growth% (PEG = 1 is fair)
EPS=284.84, g=15.7%
EV/EBITDA
¥8,624.61
+185.5%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=82.04B
Dividend Discount (DDM)
¥7,014.76
+132.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.9, r=10%, g=8%
Book Value (P/B)
¥1,667.44
-44.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3923.38, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥3,021.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.5% | Historical: 15.7%
Margin of Safety
¥3,276.74
+8.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4368.98, 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.