NARASAKI SANGYO CO.,LTD.

8085 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥4,235.00
+0.83%
Delayed · cached 15 min

Fair value analysis

8085
NARASAKI SANGYO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥4,235.00
Close used for this calculation
¥7,511.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability11/25
Returns15/25
Balance Sheet13/25
Efficiency25/25
Growth16/25
Good
Quality radar
64Prof.11/25Ret.15/25Eff.25/25B.Sht13/25Growth16/25

Consensus fair value

¥7,511.00
Below FV
▲ +77.4% against the close used
Model range ¥3,045.72 – ¥10,678.23
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¥3,045.72Fair value¥7,511.00Bull¥10,678.23
FairClose
52-week traded range
52W low ¥3,300.0052W high ¥4,740.00

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

Valuation summary

Trading below the consensus fair value

NARASAKI SANGYO CO.,LTD. closed at ¥4,235.00, 43.6% below the consensus fair value of ¥7,511.00 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,882.95
+62.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,582.63
+79.0%
√(22.5 × EPS × BVPS)
EPS=440.48, BVPS=5801.37
P/E Fair Value
¥8,809.60
+108.0%
EPS × 20x (sector P/E)
EPS=440.48, Sector P/E=20x
Peter Lynch (PEG)
¥4,136.11
-2.3%
EPS × Growth% (PEG = 1 is fair)
EPS=440.48, g=9.4%
EV/EBITDA
¥10,678.23
+152.1%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=3.82B
Dividend Discount (DDM)
¥7,020.78
+65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.01, r=10%, g=8%
Book Value (P/B)
¥3,045.72
-28.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5801.37, ROE=8.1%, g=6%, r=10%
Reverse DCF
¥4,235.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 9.4%
Margin of Safety
¥5,818.80
+37.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7758.39, 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.