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¥144.49Fair value¥1,728.33Bull¥5,089.33
FairClose
52-week traded range
52W low ¥933.0052W high ¥1,393.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NADEX CO.,LTD. closed at ¥1,239.00, 28.3% below the consensus fair value of ¥1,728.33 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,089.33
+310.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,148.29
+73.4%
√(22.5 × EPS × BVPS)
EPS=81.12, BVPS=2528.57
P/E Fair Value
¥1,622.40
+30.9%
EPS × 20x (sector P/E)
EPS=81.12, Sector P/E=20x
Peter Lynch (PEG)
¥811.20
-34.5%
EPS × Growth% (PEG = 1 is fair)
EPS=81.12, g=10%
EV/EBITDA
¥2,047.33
+65.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.67B
Dividend Discount (DDM)
¥394.93
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.98, r=10%, g=2%
Book Value (P/B)
¥144.49
-88.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2528.57, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥1,239.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -10%
Margin of Safety
¥2,215.01
+78.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2953.34, 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.