NAKAYAMAFUKU CO.,LTD.

7442 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥473.00
+0.21%
Delayed · cached 15 min

Fair value analysis

7442
NAKAYAMAFUKU CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥473.00
Close used for this calculation
¥441.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability9/25
Returns6/25
Balance Sheet21/25
Efficiency18/25
Growth4/25
Good
Quality radar
54Prof.9/25Ret.6/25Eff.18/25B.Sht21/25Growth4/25

Consensus fair value

¥441.21
Near FV
▼ -6.7% against the close used
Model range ¥141.60 – ¥968.45
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¥141.60Fair value¥441.21Bull¥968.45
FairClose
52-week traded range
52W low ¥402.0052W high ¥498.00

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

Valuation summary

Trading close to the consensus fair value

NAKAYAMAFUKU CO.,LTD. closed at ¥473.00, 7.2% above the consensus fair value of ¥441.21 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥215.85
-54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.1%, r=10%, tg=3%, n=10yr
Graham Number
¥968.45
+104.7%
√(22.5 × EPS × BVPS)
EPS=34.37, BVPS=1212.82
P/E Fair Value
¥687.40
+45.3%
EPS × 20x (sector P/E)
EPS=34.37, Sector P/E=20x
Peter Lynch (PEG)
¥141.60
-70.1%
EPS × Growth% (PEG = 1 is fair)
EPS=34.37, g=4.1%
EV/EBITDA
¥482.57
+2.0%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=954.16M
Dividend Discount (DDM)
¥212.74
-55.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.01, r=10%, g=4.1%
Book Value (P/B)
¥351.72
-25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1212.82, ROE=2.9%, g=4.1%, r=10%
Reverse DCF
¥473.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 4.1%
Margin of Safety
¥467.92
-1.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=623.9, 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.