Nippi,Incorporated

7932 TSE Consumer Discretionary Other Products
TSE Standard
¥11,450.00
-1.38%
Delayed · cached 15 min

Fair value analysis

7932
Nippi,Incorporated
Consumer DiscretionaryOther Products
¥11,450.00
Close used for this calculation
¥20,789.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability19/25
Returns13/25
Balance Sheet18/25
Efficiency25/25
Growth25/25
Strong
Quality radar
75Prof.19/25Ret.13/25Eff.25/25B.Sht18/25Growth25/25

Consensus fair value

¥20,789.50
Below FV
▲ +81.6% against the close used
Model range ¥3,669.87 – ¥37,592.64
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¥3,669.87Fair value¥20,789.50Bull¥37,592.64
FairClose
52-week traded range
52W low ¥11,260.0052W high ¥14,640.00

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

Valuation summary

Trading below the consensus fair value

Nippi,Incorporated closed at ¥11,450.00, 44.9% below the consensus fair value of ¥20,789.50 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥17,254.13
+50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥18,114.22
+58.2%
√(22.5 × EPS × BVPS)
EPS=993.45, BVPS=14679.49
P/E Fair Value
¥19,869.00
+73.5%
EPS × 20x (sector P/E)
EPS=993.45, Sector P/E=20x
Peter Lynch (PEG)
¥25,263.43
+120.6%
EPS × Growth% (PEG = 1 is fair)
EPS=993.45, g=25.4%
EV/EBITDA
¥29,934.00
+161.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.14B
Dividend Discount (DDM)
¥37,592.64
+228.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=696.16, r=10%, g=8%
Book Value (P/B)
¥3,669.87
-67.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14679.49, ROE=7%, g=6%, r=10%
Reverse DCF
¥11,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 25.4%
Margin of Safety
¥13,809.34
+20.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18412.45, 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.