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¥112.29Fair value¥371.36Bull¥810.39
FairClose
52-week traded range
52W low ¥163.0052W high ¥310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nissan Securities Group Co.,Ltd. closed at ¥222.00, 40.2% below the consensus fair value of ¥371.36 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥375.15
+69.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥331.32
+49.2%
√(22.5 × EPS × BVPS)
EPS=18.9, BVPS=258.14
P/E Fair Value
¥378.00
+70.3%
EPS × 20x (sector P/E)
EPS=18.9, Sector P/E=20x
Peter Lynch (PEG)
¥293.33
+32.1%
EPS × Growth% (PEG = 1 is fair)
EPS=18.9, g=15.5%
Dividend Discount (DDM)
¥810.39
+265.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.01, r=10%, g=8%
Book Value (P/B)
¥112.29
-49.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=258.14, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥222.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 15.5%
Margin of Safety
¥271.12
+22.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=361.49, 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.