NAKABAYASHI CO.,LTD.

7987 TSE Consumer Discretionary Other Products
TSE Standard
¥558.00
+1.09%
Delayed · cached 15 min

Fair value analysis

7987
NAKABAYASHI CO.,LTD.
Consumer DiscretionaryOther Products
¥558.00
Close used for this calculation
¥1,423.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability15/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
73Prof.15/25Ret.15/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥1,423.16
Below FV
▲ +155.0% against the close used
Model range ¥142.35 – ¥2,489.35
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¥142.35Fair value¥1,423.16Bull¥2,489.35
FairClose
52-week traded range
52W low ¥536.0052W high ¥643.00

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

Valuation summary

Trading below the consensus fair value

NAKABAYASHI CO.,LTD. closed at ¥558.00, 60.8% below the consensus fair value of ¥1,423.16 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,938.74
+247.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,346.40
+141.3%
√(22.5 × EPS × BVPS)
EPS=70.75, BVPS=1138.78
P/E Fair Value
¥1,415.00
+153.6%
EPS × 20x (sector P/E)
EPS=70.75, Sector P/E=20x
Peter Lynch (PEG)
¥1,231.05
+120.6%
EPS × Growth% (PEG = 1 is fair)
EPS=70.75, g=17.4%
EV/EBITDA
¥2,489.35
+346.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.37B
Dividend Discount (DDM)
¥1,187.20
+112.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.99, r=10%, g=8%
Book Value (P/B)
¥142.35
-74.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1138.78, ROE=6.5%, g=6%, r=10%
Reverse DCF
¥558.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 17.4%
Margin of Safety
¥1,175.04
+110.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1566.71, 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.