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¥237.82Fair value¥798.51Bull¥1,193.33
FairClose
52-week traded range
52W low ¥552.0052W high ¥639.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NANSIN CO.,LTD. closed at ¥618.00, 22.6% below the consensus fair value of ¥798.51 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,001.07
+62.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,193.33
+93.1%
√(22.5 × EPS × BVPS)
EPS=34.82, BVPS=1817.65
P/E Fair Value
¥696.40
+12.7%
EPS × 20x (sector P/E)
EPS=34.82, Sector P/E=20x
Peter Lynch (PEG)
¥237.82
-61.5%
EPS × Growth% (PEG = 1 is fair)
EPS=34.82, g=6.8%
EV/EBITDA
¥944.77
+52.9%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=496.34M
Dividend Discount (DDM)
¥674.79
+9.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.02, r=10%, g=6.8%
Book Value (P/B)
¥345.35
-44.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1817.65, ROE=1.9%, g=6%, r=10%
Reverse DCF
¥618.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 6.8%
Margin of Safety
¥722.70
+16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=963.6, 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.