Nishi-Nippon Railroad Co.,Ltd.

9031 TSE Industrials Land Transportation
TSE Prime
¥3,122.00
+0.77%
Delayed · cached 15 min

Fair value analysis

9031
Nishi-Nippon Railroad Co.,Ltd.
IndustrialsLand Transportation
¥3,122.00
Close used for this calculation
¥7,469.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns18/25
Balance Sheet8/25
Efficiency23/25
Growth23/25
Strong
Quality radar
68Prof.19/25Ret.18/25Eff.23/25B.Sht8/25Growth23/25

Consensus fair value

¥7,469.17
Below FV
▲ +139.2% against the close used
Model range ¥3,776.37 – ¥12,698.40
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¥3,776.37Fair value¥7,469.17Bull¥12,698.40
FairClose
52-week traded range
52W low ¥2,211.0052W high ¥3,254.00

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

Valuation summary

Trading below the consensus fair value

Nishi-Nippon Railroad Co.,Ltd. closed at ¥3,122.00, 58.2% below the consensus fair value of ¥7,469.17 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,401.69
+169.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,985.25
+91.7%
√(22.5 × EPS × BVPS)
EPS=423.28, BVPS=3761.45
P/E Fair Value
¥8,465.60
+171.2%
EPS × 20x (sector P/E)
EPS=423.28, Sector P/E=20x
Peter Lynch (PEG)
¥12,698.40
+306.7%
EPS × Growth% (PEG = 1 is fair)
EPS=423.28, g=30%
EV/EBITDA
¥8,048.41
+157.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=54.13B
Dividend Discount (DDM)
¥3,776.37
+21.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.93, r=10%, g=8%
Book Value (P/B)
¥5,736.20
+83.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3761.45, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥3,122.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 34.3%
Margin of Safety
¥5,713.14
+83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7617.51, 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.