Net Protections Holdings,Inc.

7383 TSE Financials Other Financing Business
TSE Prime
¥381.00
-2.31%
Delayed · cached 15 min

Fair value analysis

7383
Net Protections Holdings,Inc.
FinancialsOther Financing Business
¥381.00
Close used for this calculation
¥325.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability19/25
Returns5/25
Balance Sheet8/25
Efficiency10/25
Growth12/25
Average
Quality radar
42Prof.19/25Ret.5/25Eff.10/25B.Sht8/25Growth12/25

Consensus fair value

¥325.92
Near FV
▼ -14.5% against the close used
Model range ¥116.07 – ¥523.20
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¥116.07Fair value¥325.92Bull¥523.20
FairClose
52-week traded range
52W low ¥331.0052W high ¥940.00

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

Valuation summary

Trading above the consensus fair value

Net Protections Holdings,Inc. closed at ¥381.00, 16.9% above the consensus fair value of ¥325.92 drawn from 7 valuation models.

Financial DNA score 42/100 — Average. P/E of 21.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥346.17
-9.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥263.70
-30.8%
√(22.5 × EPS × BVPS)
EPS=17.44, BVPS=177.21 · outside Graham range (P/E 21.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥348.80
-8.5%
EPS × 20x (sector P/E)
EPS=17.44, Sector P/E=20x
Peter Lynch (PEG)
¥523.20
+37.3%
EPS × Growth% (PEG = 1 is fair)
EPS=17.44, g=30%
Book Value (P/B)
¥116.07
-69.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=177.21, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥381.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 64.8%
Margin of Safety
¥239.67
-37.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=319.56, 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.