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¥10,372.10Fair value¥15,653.76Bull¥20,482.06
FairClose
52-week traded range
52W low ¥9,100.0052W high ¥13,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NISHIKAWA KEISOKU Co.,Ltd. closed at ¥10,020.00, 36.0% below the consensus fair value of ¥15,653.76 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥15,935.09
+59.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥10,372.10
+3.5%
√(22.5 × EPS × BVPS)
EPS=792.12, BVPS=6036.14
P/E Fair Value
¥15,842.40
+58.1%
EPS × 20x (sector P/E)
EPS=792.12, Sector P/E=20x
Peter Lynch (PEG)
¥14,472.03
+44.4%
EPS × Growth% (PEG = 1 is fair)
EPS=792.12, g=18.3%
EV/EBITDA
¥20,482.06
+104.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.85B
Dividend Discount (DDM)
¥17,260.45
+72.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=319.64, r=10%, g=8%
Book Value (P/B)
¥11,770.48
+17.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6036.14, ROE=13.8%, g=6%, r=10%
Reverse DCF
¥10,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 18.3%
Margin of Safety
¥10,537.40
+5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14049.86, 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.