Nojima Co.,Ltd.

7419 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,231.00
-0.16%
Delayed · cached 15 min

Fair value analysis

7419
Nojima Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥1,231.00
Close used for this calculation
¥2,805.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability13/25
Returns21/25
Balance Sheet13/25
Efficiency23/25
Growth17/25
Strong
Quality radar
70Prof.13/25Ret.21/25Eff.23/25B.Sht13/25Growth17/25

Consensus fair value

¥2,805.93
Below FV
▲ +127.9% against the close used
Model range ¥1,449.75 – ¥3,930.14
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¥1,449.75Fair value¥2,805.93Bull¥3,930.14
FairClose
52-week traded range
52W low ¥1,064.0052W high ¥1,581.00

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

Valuation summary

Trading below the consensus fair value

Nojima Co.,Ltd. closed at ¥1,231.00, 56.1% below the consensus fair value of ¥2,805.93 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,420.78
+177.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,592.58
+29.4%
√(22.5 × EPS × BVPS)
EPS=134.61, BVPS=837.41
P/E Fair Value
¥2,692.20
+118.7%
EPS × 20x (sector P/E)
EPS=134.61, Sector P/E=20x
Peter Lynch (PEG)
¥1,449.75
+17.8%
EPS × Growth% (PEG = 1 is fair)
EPS=134.61, g=10.8%
EV/EBITDA
¥3,930.14
+219.3%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=77.05B
Dividend Discount (DDM)
¥1,781.50
+44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.99, r=10%, g=8%
Book Value (P/B)
¥2,407.57
+95.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=837.41, ROE=17.5%, g=6%, r=10%
Reverse DCF
¥1,231.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 10.8%
Margin of Safety
¥1,926.39
+56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2568.52, 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.