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¥160.97Fair value¥883.85Bull¥1,319.47
FairClose
52-week traded range
52W low ¥1,132.0052W high ¥1,687.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nissha Co.,Ltd. closed at ¥1,159.00, 31.1% above the consensus fair value of ¥883.85 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 54.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,147.34
-1.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥874.82
-24.5%
√(22.5 × EPS × BVPS)
EPS=21.13, BVPS=1609.72 · outside Graham range (P/E 54.9, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
¥422.60
-63.5%
EPS × 20x (sector P/E)
EPS=21.13, Sector P/E=20x
Peter Lynch (PEG)
¥633.90
-45.3%
EPS × Growth% (PEG = 1 is fair)
EPS=21.13, g=30%
EV/EBITDA
¥1,319.47
+13.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.4B
Dividend Discount (DDM)
¥636.90
-45.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.95, r=10%, g=2%
Book Value (P/B)
¥160.97
-86.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1609.72, ROE=1%, g=3%, r=10%
Reverse DCF
¥1,159.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.8% | Historical: -49.9%
Margin of Safety
¥611.19
-47.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=814.92, 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.