NIHON FLUSH CO.,LTD.

7820 TSE Consumer Discretionary Other Products
TSE Prime
¥700.00
-0.14%
Delayed · cached 15 min

Fair value analysis

7820
NIHON FLUSH CO.,LTD.
Consumer DiscretionaryOther Products
¥700.00
Close used for this calculation
¥1,007.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability16/25
Returns11/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Strong
Quality radar
73Prof.16/25Ret.11/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥1,007.72
Below FV
▲ +44.0% against the close used
Model range ¥320.00 – ¥1,399.86
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¥320.00Fair value¥1,007.72Bull¥1,399.86
FairClose
52-week traded range
52W low ¥700.0052W high ¥862.00

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

Valuation summary

Trading below the consensus fair value

NIHON FLUSH CO.,LTD. closed at ¥700.00, 30.5% below the consensus fair value of ¥1,007.72 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,028.26
+46.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,399.86
+100.0%
√(22.5 × EPS × BVPS)
EPS=62.21, BVPS=1400
P/E Fair Value
¥1,244.20
+77.7%
EPS × 20x (sector P/E)
EPS=62.21, Sector P/E=20x
Peter Lynch (PEG)
¥1,373.60
+96.2%
EPS × Growth% (PEG = 1 is fair)
EPS=62.21, g=22.1%
EV/EBITDA
¥1,017.49
+45.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.55B
Dividend Discount (DDM)
¥458.74
-34.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.98, r=10%, g=2%
Book Value (P/B)
¥320.00
-54.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1400, ROE=4.6%, g=3%, r=10%
Reverse DCF
¥700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: -22.1%
Margin of Safety
¥918.08
+31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1224.11, 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.