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¥998.45Fair value¥2,377.67Bull¥3,960.30
FairClose
52-week traded range
52W low ¥1,422.0052W high ¥1,730.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NANSO Transport Co.,Ltd. closed at ¥1,663.00, 30.1% below the consensus fair value of ¥2,377.67 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,557.73
-6.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,787.15
+67.6%
√(22.5 × EPS × BVPS)
EPS=143.25, BVPS=2410.14
P/E Fair Value
¥2,865.00
+72.3%
EPS × 20x (sector P/E)
EPS=143.25, Sector P/E=20x
Peter Lynch (PEG)
¥998.45
-40.0%
EPS × Growth% (PEG = 1 is fair)
EPS=143.25, g=7%
EV/EBITDA
¥3,960.30
+138.1%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=3.3B
Dividend Discount (DDM)
¥2,471.69
+48.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.01, r=10%, g=7%
Book Value (P/B)
¥1,446.09
-13.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2410.14, ROE=6%, g=6%, r=10%
Reverse DCF
¥1,663.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 7%
Margin of Safety
¥1,802.47
+8.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2403.29, 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.