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¥82.80Fair value¥1,496.07Bull¥2,900.09
FairClose
52-week traded range
52W low ¥1,407.5052W high ¥1,749.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
NIPRO CORPORATION closed at ¥1,438.50, 3.8% below the consensus fair value of ¥1,496.07 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,036.69
-27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,765.27
+22.7%
√(22.5 × EPS × BVPS)
EPS=82.8, BVPS=1672.67
P/E Fair Value
¥1,656.00
+15.1%
EPS × 20x (sector P/E)
EPS=82.8, Sector P/E=20x
Peter Lynch (PEG)
¥82.80
-94.2%
EPS × Growth% (PEG = 1 is fair)
EPS=82.8, g=1%
EV/EBITDA
¥2,900.09
+101.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=99.3B
Dividend Discount (DDM)
¥370.49
-74.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.06, r=10%, g=2%
Book Value (P/B)
¥501.80
-65.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1672.67, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥1,438.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 1%
Margin of Safety
¥1,114.49
-22.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1485.99, 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.