NAKANISHI INC.
TSE Standard
¥2,954.00
-1.07%
Delayed · cached 15 min
Fair value analysis
7716
NAKANISHI INC.
¥2,954.00
Close used for this calculation
¥2,217.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
¥2,217.64
Above FV▼ -24.9% against the close used
Model range ¥689.24 – ¥2,748.83
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¥689.24Fair value¥2,217.64Bull¥2,748.83
FairClose
52-week traded range
52W low ¥1,915.0052W high ¥3,345.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NAKANISHI INC. closed at ¥2,954.00, 33.2% above the consensus fair value of ¥2,217.64 drawn from 3 valuation models.
Financial DNA score 31/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,748.83
-6.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,979.10
-33.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.43B
Dividend Discount (DDM)
¥689.24
-76.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.06, r=10%, g=2%
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.