NISSAN TOKYO SALES HOLDINGS CO.,LTD.

8291 TSE Consumer Discretionary Retail Trade
TSE Standard
¥544.00
-0.55%
Delayed · cached 15 min

Fair value analysis

8291
NISSAN TOKYO SALES HOLDINGS CO.,LTD.
Consumer DiscretionaryRetail Trade
¥544.00
Close used for this calculation
¥888.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability11/25
Returns13/25
Balance Sheet6/25
Efficiency25/25
Growth16/25
Good
Quality radar
55Prof.11/25Ret.13/25Eff.25/25B.Sht6/25Growth16/25

Consensus fair value

¥888.79
Below FV
▲ +63.4% against the close used
Model range ¥284.64 – ¥1,563.44
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¥284.64Fair value¥888.79Bull¥1,563.44
FairClose
52-week traded range
52W low ¥485.0052W high ¥587.00

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

Valuation summary

Trading below the consensus fair value

NISSAN TOKYO SALES HOLDINGS CO.,LTD. closed at ¥544.00, 38.8% below the consensus fair value of ¥888.79 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥767.21
+41.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,001.95
+84.2%
√(22.5 × EPS × BVPS)
EPS=45.11, BVPS=989.09
P/E Fair Value
¥902.20
+65.8%
EPS × 20x (sector P/E)
EPS=45.11, Sector P/E=20x
Peter Lynch (PEG)
¥284.64
-47.7%
EPS × Growth% (PEG = 1 is fair)
EPS=45.11, g=6.3%
EV/EBITDA
¥1,563.44
+187.4%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=7.87B
Dividend Discount (DDM)
¥777.37
+42.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.98, r=10%, g=6.3%
Book Value (P/B)
¥464.87
-14.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=989.09, ROE=4.7%, g=6%, r=10%
Reverse DCF
¥544.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 6.3%
Margin of Safety
¥667.84
+22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=890.45, 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.