NAGAILEBEN Co.,Ltd.

7447 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,640.00
-0.30%
Delayed · cached 15 min

Fair value analysis

7447
NAGAILEBEN Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,640.00
Close used for this calculation
¥1,293.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability14/25
Returns7/25
Balance Sheet25/25
Efficiency18/25
Growth8/25
Good
Quality radar
64Prof.14/25Ret.7/25Eff.18/25B.Sht25/25Growth8/25

Consensus fair value

¥1,293.41
Above FV
▼ -21.1% against the close used
Model range ¥606.04 – ¥1,664.80
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¥606.04Fair value¥1,293.41Bull¥1,664.80
FairClose
52-week traded range
52W low ¥1,614.0052W high ¥2,069.00

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

Valuation summary

Trading above the consensus fair value

NAGAILEBEN Co.,Ltd. closed at ¥1,640.00, 26.8% above the consensus fair value of ¥1,293.41 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 19.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,145.43
-30.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,593.26
-2.9%
√(22.5 × EPS × BVPS)
EPS=83.24, BVPS=1355.37 · outside Graham range (P/E 19.7, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,664.80
+1.5%
EPS × 20x (sector P/E)
EPS=83.24, Sector P/E=20x
Peter Lynch (PEG)
¥695.05
-57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=83.24, g=8.4%
EV/EBITDA
¥1,249.43
-23.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.86B
Dividend Discount (DDM)
¥1,275.51
-22.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.04, r=10%, g=2%
Book Value (P/B)
¥606.04
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1355.37, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥1,640.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: -8.4%
Margin of Safety
¥1,100.87
-32.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1467.83, 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.