Nareru Group Inc.

9163 TSE Industrials Services
TSE Growth
¥2,328.00
-0.39%
Delayed · cached 15 min

Fair value analysis

9163
Nareru Group Inc.
IndustrialsServices
¥2,328.00
Close used for this calculation
¥4,835.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns16/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
76Prof.17/25Ret.16/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥4,835.59
Below FV
▲ +107.7% against the close used
Model range ¥2,988.69 – ¥6,210.17
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¥2,988.69Fair value¥4,835.59Bull¥6,210.17
FairClose
52-week traded range
52W low ¥2,092.0052W high ¥2,502.00

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

Valuation summary

Trading below the consensus fair value

Nareru Group Inc. closed at ¥2,328.00, 51.9% below the consensus fair value of ¥4,835.59 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,088.57
+118.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,988.69
+28.4%
√(22.5 × EPS × BVPS)
EPS=238.74, BVPS=1662.86
P/E Fair Value
¥4,774.80
+105.1%
EPS × 20x (sector P/E)
EPS=238.74, Sector P/E=20x
Peter Lynch (PEG)
¥4,516.96
+94.0%
EPS × Growth% (PEG = 1 is fair)
EPS=238.74, g=18.9%
EV/EBITDA
¥5,935.65
+155.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.11B
Dividend Discount (DDM)
¥6,210.17
+166.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=115, r=10%, g=8%
Book Value (P/B)
¥3,699.86
+58.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1662.86, ROE=14.9%, g=6%, r=10%
Reverse DCF
¥2,328.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 18.9%
Margin of Safety
¥3,213.02
+38.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4284.02, 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.