NANYO CORPORATION

7417 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,860.00
+0.87%
Delayed · cached 15 min

Fair value analysis

7417
NANYO CORPORATION
Consumer DiscretionaryWholesale Trade
¥1,860.00
Close used for this calculation
¥3,634.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth16/25
Strong
Quality radar
69Prof.13/25Ret.15/25Eff.25/25B.Sht16/25Growth16/25

Consensus fair value

¥3,634.47
Below FV
▲ +95.4% against the close used
Model range ¥1,499.10 – ¥5,572.24
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¥1,499.10Fair value¥3,634.47Bull¥5,572.24
FairClose
52-week traded range
52W low ¥1,302.0052W high ¥1,956.00

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

Valuation summary

Trading below the consensus fair value

NANYO CORPORATION closed at ¥1,860.00, 48.8% below the consensus fair value of ¥3,634.47 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,732.42
+100.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,095.18
+66.4%
√(22.5 × EPS × BVPS)
EPS=190, BVPS=2240.96
P/E Fair Value
¥3,800.00
+104.3%
EPS × 20x (sector P/E)
EPS=190, Sector P/E=20x
Peter Lynch (PEG)
¥1,499.10
-19.4%
EPS × Growth% (PEG = 1 is fair)
EPS=190, g=7.9%
EV/EBITDA
¥5,572.24
+199.6%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=5.02B
Dividend Discount (DDM)
¥3,480.91
+87.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.08, r=10%, g=7.9%
Book Value (P/B)
¥1,624.70
-12.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2240.96, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥1,860.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 7.9%
Margin of Safety
¥2,656.90
+42.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3542.53, 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.