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¥497.01Fair value¥1,301.70Bull¥2,874.51
FairClose
52-week traded range
52W low ¥784.5052W high ¥1,272.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NAGASE & CO.,LTD. closed at ¥1,128.00, 13.3% below the consensus fair value of ¥1,301.70 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥909.14
-19.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,361.59
+20.7%
√(22.5 × EPS × BVPS)
EPS=78.89, BVPS=1044.44
P/E Fair Value
¥1,577.80
+39.9%
EPS × 20x (sector P/E)
EPS=78.89, Sector P/E=20x
Peter Lynch (PEG)
¥497.01
-55.9%
EPS × Growth% (PEG = 1 is fair)
EPS=78.89, g=6.3%
EV/EBITDA
¥1,659.67
+47.1%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=61.36B
Dividend Discount (DDM)
¥2,874.51
+154.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.05, r=10%, g=6.3%
Book Value (P/B)
¥522.22
-53.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1044.44, ROE=8%, g=6%, r=10%
Reverse DCF
¥1,128.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 6.3%
Margin of Safety
¥962.13
-14.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1282.84, 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.