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¥351.72Fair value¥3,318.58Bull¥7,934.80
FairClose
52-week traded range
52W low ¥1,634.0052W high ¥2,340.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Noritsu Koki Co.,Ltd. closed at ¥1,954.00, 41.1% below the consensus fair value of ¥3,318.58 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,375.44
+72.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,273.44
+16.3%
√(22.5 × EPS × BVPS)
EPS=146.95, BVPS=1563.2
P/E Fair Value
¥2,939.00
+50.4%
EPS × 20x (sector P/E)
EPS=146.95, Sector P/E=20x
Peter Lynch (PEG)
¥4,408.50
+125.6%
EPS × Growth% (PEG = 1 is fair)
EPS=146.95, g=30%
EV/EBITDA
¥4,209.76
+115.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=26.72B
Dividend Discount (DDM)
¥7,934.80
+306.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=146.94, r=10%, g=8%
Book Value (P/B)
¥351.72
-82.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1563.2, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥1,954.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 32.2%
Margin of Safety
¥2,146.97
+9.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2862.63, 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.