NANKAI PLYWOOD CO.,LTD.

7887 TSE Consumer Discretionary Other Products
TSE Standard
¥1,572.00
-0.57%
Delayed · cached 15 min

Fair value analysis

7887
NANKAI PLYWOOD CO.,LTD.
Consumer DiscretionaryOther Products
¥1,572.00
Close used for this calculation
¥4,225.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability13/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth16/25
Strong
Quality radar
71Prof.13/25Ret.15/25Eff.25/25B.Sht18/25Growth16/25

Consensus fair value

¥4,225.54
Below FV
▲ +168.8% against the close used
Model range ¥1,626.21 – ¥7,565.20
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¥1,626.21Fair value¥4,225.54Bull¥7,565.20
FairClose
52-week traded range
52W low ¥1,428.0052W high ¥2,480.00

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

Valuation summary

Trading below the consensus fair value

NANKAI PLYWOOD CO.,LTD. closed at ¥1,572.00, 62.8% below the consensus fair value of ¥4,225.54 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 4.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,954.33
+151.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
¥6,792.25
+332.1%
√(22.5 × EPS × BVPS)
EPS=378.26, BVPS=5420.69
P/E Fair Value
¥7,565.20
+381.2%
EPS × 20x (sector P/E)
EPS=378.26, Sector P/E=20x
Peter Lynch (PEG)
¥2,530.56
+61.0%
EPS × Growth% (PEG = 1 is fair)
EPS=378.26, g=6.7%
EV/EBITDA
¥6,236.24
+296.7%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=3.11B
Dividend Discount (DDM)
¥6,445.18
+310.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.96, r=10%, g=6.7%
Book Value (P/B)
¥1,626.21
+3.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5420.69, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥1,572.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 6.7%
Margin of Safety
¥4,577.95
+191.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6103.93, 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.