NIPRO CORPORATION

8086 TSE Technology Precision Instruments
TSE Prime
¥1,438.50
-0.52%
Delayed · cached 15 min

Fair value analysis

8086
NIPRO CORPORATION
TechnologyPrecision Instruments
¥1,438.50
Close used for this calculation
¥1,496.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability9/25
Returns14/25
Balance Sheet6/25
Efficiency16/25
Growth6/25
Average
Quality radar
45Prof.9/25Ret.14/25Eff.16/25B.Sht6/25Growth6/25

Consensus fair value

¥1,496.07
Near FV
▲ +4.0% against the close used
Model range ¥82.80 – ¥2,900.09
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.

Educational data only. Not a recommendation to buy, sell or hold any security.